[IBRACO] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
18-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -14.49%
YoY- -10.54%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 316,543 212,352 96,207 216,074 235,147 225,095 166,932 11.24%
PBT 42,057 29,599 16,838 61,546 69,060 34,297 51,130 -3.20%
Tax -10,647 -8,293 -3,091 -16,575 -16,908 -9,847 -12,510 -2.65%
NP 31,410 21,306 13,747 44,971 52,152 24,450 38,620 -3.38%
-
NP to SH 30,201 20,514 12,824 40,368 45,123 24,861 38,755 -4.06%
-
Tax Rate 25.32% 28.02% 18.36% 26.93% 24.48% 28.71% 24.47% -
Total Cost 285,133 191,046 82,460 171,103 182,995 200,645 128,312 14.22%
-
Net Worth 353,689 330,506 331,202 335,768 149,208 230,327 216,474 8.52%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 7,446 13,651 17,374 17,978 12,656 12,611 6,063 3.48%
Div Payout % 24.66% 66.55% 135.48% 44.54% 28.05% 50.73% 15.64% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 353,689 330,506 331,202 335,768 149,208 230,327 216,474 8.52%
NOSH 496,405 496,405 496,405 496,405 177,287 126,539 125,455 25.75%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 9.92% 10.03% 14.29% 20.81% 22.18% 10.86% 23.14% -
ROE 8.54% 6.21% 3.87% 12.02% 30.24% 10.79% 17.90% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 63.77 42.78 19.38 43.53 157.60 177.89 133.06 -11.53%
EPS 6.08 4.13 2.58 8.13 30.24 19.65 30.89 -23.72%
DPS 1.50 2.75 3.50 3.62 8.48 10.00 4.83 -17.70%
NAPS 0.7125 0.6658 0.6672 0.6764 1.00 1.8202 1.7255 -13.70%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 57.97 38.89 17.62 39.57 43.06 41.22 30.57 11.24%
EPS 5.53 3.76 2.35 7.39 8.26 4.55 7.10 -4.07%
DPS 1.36 2.50 3.18 3.29 2.32 2.31 1.11 3.44%
NAPS 0.6477 0.6053 0.6065 0.6149 0.2733 0.4218 0.3964 8.52%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.605 0.56 0.915 0.99 2.40 1.65 2.15 -
P/RPS 0.95 1.31 4.72 2.27 1.52 0.93 1.62 -8.50%
P/EPS 9.94 13.55 35.42 12.17 7.94 8.40 6.96 6.11%
EY 10.06 7.38 2.82 8.21 12.60 11.91 14.37 -5.76%
DY 2.48 4.91 3.83 3.66 3.53 6.06 2.25 1.63%
P/NAPS 0.85 0.84 1.37 1.46 2.40 0.91 1.25 -6.22%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 14/11/19 23/11/18 23/11/17 18/11/16 20/11/15 21/11/14 21/11/13 -
Price 0.56 0.61 0.88 0.975 1.18 1.82 2.01 -
P/RPS 0.88 1.43 4.54 2.24 0.75 1.02 1.51 -8.60%
P/EPS 9.20 14.76 34.06 11.99 3.90 9.26 6.51 5.93%
EY 10.86 6.77 2.94 8.34 25.63 10.79 15.37 -5.62%
DY 2.68 4.51 3.98 3.71 7.19 5.49 2.40 1.85%
P/NAPS 0.79 0.92 1.32 1.44 1.18 1.00 1.16 -6.19%

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