[IBRACO] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 6.04%
YoY- 81.5%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 212,352 96,207 216,074 235,147 225,095 166,932 110,170 11.55%
PBT 29,599 16,838 61,546 69,060 34,297 51,130 12,448 15.52%
Tax -8,293 -3,091 -16,575 -16,908 -9,847 -12,510 -3,693 14.42%
NP 21,306 13,747 44,971 52,152 24,450 38,620 8,755 15.96%
-
NP to SH 20,514 12,824 40,368 45,123 24,861 38,755 8,762 15.22%
-
Tax Rate 28.02% 18.36% 26.93% 24.48% 28.71% 24.47% 29.67% -
Total Cost 191,046 82,460 171,103 182,995 200,645 128,312 101,415 11.12%
-
Net Worth 330,506 331,202 335,768 149,208 230,327 216,474 180,243 10.62%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 13,651 17,374 17,978 12,656 12,611 6,063 4,488 20.35%
Div Payout % 66.55% 135.48% 44.54% 28.05% 50.73% 15.64% 51.23% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 330,506 331,202 335,768 149,208 230,327 216,474 180,243 10.62%
NOSH 496,405 496,405 496,405 177,287 126,539 125,455 121,343 26.45%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 10.03% 14.29% 20.81% 22.18% 10.86% 23.14% 7.95% -
ROE 6.21% 3.87% 12.02% 30.24% 10.79% 17.90% 4.86% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 42.78 19.38 43.53 157.60 177.89 133.06 90.79 -11.78%
EPS 4.13 2.58 8.13 30.24 19.65 30.89 7.22 -8.88%
DPS 2.75 3.50 3.62 8.48 10.00 4.83 3.75 -5.03%
NAPS 0.6658 0.6672 0.6764 1.00 1.8202 1.7255 1.4854 -12.51%
Adjusted Per Share Value based on latest NOSH - 177,287
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 38.93 17.64 39.61 43.11 41.26 30.60 20.20 11.54%
EPS 3.76 2.35 7.40 8.27 4.56 7.10 1.61 15.17%
DPS 2.50 3.19 3.30 2.32 2.31 1.11 0.82 20.40%
NAPS 0.6059 0.6072 0.6155 0.2735 0.4222 0.3968 0.3304 10.63%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.56 0.915 0.99 2.40 1.65 2.15 1.26 -
P/RPS 1.31 4.72 2.27 1.52 0.93 1.62 1.39 -0.98%
P/EPS 13.55 35.42 12.17 7.94 8.40 6.96 17.45 -4.12%
EY 7.38 2.82 8.21 12.60 11.91 14.37 5.73 4.30%
DY 4.91 3.83 3.66 3.53 6.06 2.25 2.98 8.67%
P/NAPS 0.84 1.37 1.46 2.40 0.91 1.25 0.85 -0.19%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 23/11/17 18/11/16 20/11/15 21/11/14 21/11/13 22/11/12 -
Price 0.61 0.88 0.975 1.18 1.82 2.01 1.59 -
P/RPS 1.43 4.54 2.24 0.75 1.02 1.51 1.75 -3.30%
P/EPS 14.76 34.06 11.99 3.90 9.26 6.51 22.02 -6.44%
EY 6.77 2.94 8.34 25.63 10.79 15.37 4.54 6.88%
DY 4.51 3.98 3.71 7.19 5.49 2.40 2.36 11.39%
P/NAPS 0.92 1.32 1.44 1.18 1.00 1.16 1.07 -2.48%

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