[IBRACO] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 36.47%
YoY- 68.86%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 112,377 47,563 3,179 61,949 58,012 97,782 139,331 -3.51%
PBT 15,094 13,563 -3,318 -1,743 -8,241 1,316 18,578 -3.39%
Tax -3,958 -1,963 -4,157 -478 1,108 -2,468 -6,082 -6.90%
NP 11,136 11,600 -7,475 -2,221 -7,133 -1,152 12,496 -1.90%
-
NP to SH 11,144 11,600 -7,475 -2,221 -7,133 -1,152 12,496 -1.88%
-
Tax Rate 26.22% 14.47% - - - 187.54% 32.74% -
Total Cost 101,241 35,963 10,654 64,170 65,145 98,934 126,835 -3.68%
-
Net Worth 178,820 162,772 134,613 143,169 149,219 156,304 145,528 3.48%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - 4,973 - - 8,996 -
Div Payout % - - - 0.00% - - 71.99% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 178,820 162,772 134,613 143,169 149,219 156,304 145,528 3.48%
NOSH 118,991 115,425 99,009 99,423 99,525 99,493 89,782 4.80%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.91% 24.39% -235.14% -3.59% -12.30% -1.18% 8.97% -
ROE 6.23% 7.13% -5.55% -1.55% -4.78% -0.74% 8.59% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 94.44 41.21 3.21 62.31 58.29 98.28 155.19 -7.93%
EPS 9.37 10.05 -7.55 -2.23 -7.17 -1.16 13.92 -6.37%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 10.00 -
NAPS 1.5028 1.4102 1.3596 1.44 1.4993 1.571 1.6209 -1.25%
Adjusted Per Share Value based on latest NOSH - 99,423
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 20.58 8.71 0.58 11.35 10.62 17.91 25.52 -3.51%
EPS 2.04 2.12 -1.37 -0.41 -1.31 -0.21 2.29 -1.90%
DPS 0.00 0.00 0.00 0.91 0.00 0.00 1.65 -
NAPS 0.3275 0.2981 0.2465 0.2622 0.2733 0.2862 0.2665 3.49%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.27 1.18 1.10 0.39 0.70 0.81 1.39 -
P/RPS 1.34 2.86 34.26 0.63 1.20 0.82 0.90 6.85%
P/EPS 13.56 11.74 -14.57 -17.46 -9.77 -69.96 9.99 5.21%
EY 7.37 8.52 -6.86 -5.73 -10.24 -1.43 10.01 -4.97%
DY 0.00 0.00 0.00 12.82 0.00 0.00 7.19 -
P/NAPS 0.85 0.84 0.81 0.27 0.47 0.52 0.86 -0.19%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 21/04/11 24/05/10 29/05/09 20/05/08 28/05/07 23/05/06 -
Price 1.17 1.12 0.98 0.50 0.70 0.85 1.30 -
P/RPS 1.24 2.72 30.52 0.80 1.20 0.86 0.84 6.70%
P/EPS 12.49 11.14 -12.98 -22.38 -9.77 -73.41 9.34 4.95%
EY 8.00 8.97 -7.70 -4.47 -10.24 -1.36 10.71 -4.74%
DY 0.00 0.00 0.00 10.00 0.00 0.00 7.69 -
P/NAPS 0.78 0.79 0.72 0.35 0.47 0.54 0.80 -0.42%

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