[IBRACO] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 24.09%
YoY- -91.53%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 110,170 102,301 3,327 1,351 83,338 89,841 109,244 0.14%
PBT 12,448 23,459 -3,945 -6,326 -2,514 -2,617 2,452 31.06%
Tax -3,693 -3,437 -4,506 944 -296 -1,920 -1,601 14.93%
NP 8,755 20,022 -8,451 -5,382 -2,810 -4,537 851 47.42%
-
NP to SH 8,762 20,022 -8,451 -5,382 -2,810 -4,537 851 47.44%
-
Tax Rate 29.67% 14.65% - - - - 65.29% -
Total Cost 101,415 82,279 11,778 6,733 86,148 94,378 108,393 -1.10%
-
Net Worth 180,243 172,377 132,283 140,970 146,207 152,963 142,194 4.02%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 4,488 - - - - - - -
Div Payout % 51.23% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 180,243 172,377 132,283 140,970 146,207 152,963 142,194 4.02%
NOSH 121,343 118,619 99,670 99,464 99,366 99,540 89,735 5.15%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.95% 19.57% -254.01% -398.37% -3.37% -5.05% 0.78% -
ROE 4.86% 11.62% -6.39% -3.82% -1.92% -2.97% 0.60% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 90.79 86.24 3.34 1.36 83.87 90.26 121.74 -4.76%
EPS 7.22 16.88 -8.48 -5.41 -2.83 -4.56 0.95 40.17%
DPS 3.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4854 1.4532 1.3272 1.4173 1.4714 1.5367 1.5846 -1.07%
Adjusted Per Share Value based on latest NOSH - 99,464
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.18 18.73 0.61 0.25 15.26 16.45 20.01 0.14%
EPS 1.60 3.67 -1.55 -0.99 -0.51 -0.83 0.16 46.72%
DPS 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3301 0.3157 0.2423 0.2582 0.2678 0.2801 0.2604 4.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.26 1.17 1.19 1.01 0.56 0.72 1.06 -
P/RPS 1.39 1.36 35.65 74.36 0.67 0.80 0.87 8.11%
P/EPS 17.45 6.93 -14.03 -18.67 -19.80 -15.80 111.77 -26.59%
EY 5.73 14.43 -7.13 -5.36 -5.05 -6.33 0.89 36.35%
DY 2.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.81 0.90 0.71 0.38 0.47 0.67 4.04%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 14/11/11 29/11/10 30/11/09 21/11/08 30/11/07 16/11/06 -
Price 1.59 1.32 1.18 0.99 0.49 0.70 0.85 -
P/RPS 1.75 1.53 35.35 72.89 0.58 0.78 0.70 16.48%
P/EPS 22.02 7.82 -13.92 -18.30 -17.33 -15.36 89.63 -20.84%
EY 4.54 12.79 -7.19 -5.47 -5.77 -6.51 1.12 26.24%
DY 2.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.91 0.89 0.70 0.33 0.46 0.54 12.06%

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