[IBRACO] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -13.61%
YoY- -36.28%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 223,015 241,673 131,505 107,371 75,396 3,295 6,789 78.91%
PBT 63,275 55,175 21,518 12,993 18,108 -3,125 -7,957 -
Tax -16,048 -14,239 -5,325 -3,372 -2,999 -4,018 867 -
NP 47,227 40,936 16,193 9,621 15,109 -7,143 -7,090 -
-
NP to SH 42,552 40,306 16,306 9,627 15,109 -7,143 -7,090 -
-
Tax Rate 25.36% 25.81% 24.75% 25.95% 16.56% - - -
Total Cost 175,788 200,737 115,312 97,750 60,287 10,438 13,879 52.64%
-
Net Worth 126,539 221,567 195,186 175,547 165,537 134,649 142,724 -1.98%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 12,656 12,611 6,063 4,488 - - - -
Div Payout % 29.74% 31.29% 37.18% 46.63% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 126,539 221,567 195,186 175,547 165,537 134,649 142,724 -1.98%
NOSH 126,539 126,465 122,083 119,696 115,470 99,629 99,912 4.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 21.18% 16.94% 12.31% 8.96% 20.04% -216.78% -104.43% -
ROE 33.63% 18.19% 8.35% 5.48% 9.13% -5.30% -4.97% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 176.24 191.10 107.72 89.70 65.29 3.31 6.79 72.02%
EPS 33.63 31.87 13.36 8.04 13.08 -7.17 -7.10 -
DPS 10.00 10.00 5.00 3.75 0.00 0.00 0.00 -
NAPS 1.00 1.752 1.5988 1.4666 1.4336 1.3515 1.4285 -5.76%
Adjusted Per Share Value based on latest NOSH - 119,696
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 40.84 44.26 24.08 19.66 13.81 0.60 1.24 78.98%
EPS 7.79 7.38 2.99 1.76 2.77 -1.31 -1.30 -
DPS 2.32 2.31 1.11 0.82 0.00 0.00 0.00 -
NAPS 0.2317 0.4058 0.3575 0.3215 0.3032 0.2466 0.2614 -1.98%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.05 1.71 1.57 1.12 1.08 0.92 0.55 -
P/RPS 1.16 0.89 1.46 1.25 1.65 27.82 8.09 -27.64%
P/EPS 6.10 5.37 11.75 13.93 8.25 -12.83 -7.75 -
EY 16.40 18.64 8.51 7.18 12.12 -7.79 -12.90 -
DY 4.88 5.85 3.18 3.35 0.00 0.00 0.00 -
P/NAPS 2.05 0.98 0.98 0.76 0.75 0.68 0.39 31.84%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 21/08/14 22/08/13 23/08/12 18/08/11 26/08/10 19/08/09 -
Price 1.70 1.75 2.20 1.17 1.15 1.02 0.83 -
P/RPS 0.96 0.92 2.04 1.30 1.76 30.84 12.21 -34.53%
P/EPS 5.06 5.49 16.47 14.55 8.79 -14.23 -11.70 -
EY 19.78 18.21 6.07 6.87 11.38 -7.03 -8.55 -
DY 5.88 5.71 2.27 3.21 0.00 0.00 0.00 -
P/NAPS 1.70 1.00 1.38 0.80 0.80 0.75 0.58 19.61%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment