[IBRACO] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 82.2%
YoY- 273.85%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 60,757 52,149 57,180 65,061 48,625 56,370 59,005 1.96%
PBT 17,186 11,314 16,618 23,942 11,401 8,189 9,284 50.70%
Tax -4,695 -2,909 -3,962 -5,342 -3,835 -2,292 -2,581 48.96%
NP 12,491 8,405 12,656 18,600 7,566 5,897 6,703 51.37%
-
NP to SH 11,201 7,643 10,555 15,724 8,630 5,653 6,372 45.60%
-
Tax Rate 27.32% 25.71% 23.84% 22.31% 33.64% 27.99% 27.80% -
Total Cost 48,266 43,744 44,524 46,461 41,059 50,473 52,302 -5.20%
-
Net Worth 263,277 251,295 243,866 233,343 230,327 221,567 215,864 14.13%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 12,656 - - - -
Div Payout % - - - 80.49% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 263,277 251,295 243,866 233,343 230,327 221,567 215,864 14.13%
NOSH 177,287 126,539 126,558 126,569 126,539 126,465 126,428 25.25%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 20.56% 16.12% 22.13% 28.59% 15.56% 10.46% 11.36% -
ROE 4.25% 3.04% 4.33% 6.74% 3.75% 2.55% 2.95% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 40.72 41.21 45.18 51.40 38.43 44.57 46.67 -8.68%
EPS 7.51 6.04 8.34 3.90 6.82 4.47 5.04 30.42%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.7645 1.9859 1.9269 1.8436 1.8202 1.752 1.7074 2.21%
Adjusted Per Share Value based on latest NOSH - 126,569
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.13 9.55 10.47 11.91 8.90 10.32 10.81 1.96%
EPS 2.05 1.40 1.93 2.88 1.58 1.04 1.17 45.28%
DPS 0.00 0.00 0.00 2.32 0.00 0.00 0.00 -
NAPS 0.4822 0.4602 0.4466 0.4273 0.4218 0.4058 0.3953 14.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.40 2.05 1.90 1.73 1.65 1.71 1.60 -
P/RPS 5.89 4.97 4.21 3.37 4.29 3.84 3.43 43.35%
P/EPS 31.97 33.94 22.78 13.93 24.19 38.26 31.75 0.46%
EY 3.13 2.95 4.39 7.18 4.13 2.61 3.15 -0.42%
DY 0.00 0.00 0.00 5.78 0.00 0.00 0.00 -
P/NAPS 1.36 1.03 0.99 0.94 0.91 0.98 0.94 27.89%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 21/08/15 22/05/15 27/02/15 21/11/14 21/08/14 30/05/14 -
Price 1.18 1.70 1.93 1.79 1.82 1.75 1.76 -
P/RPS 2.90 4.13 4.27 3.48 4.74 3.93 3.77 -16.03%
P/EPS 15.72 28.15 23.14 14.41 26.69 39.15 34.92 -41.23%
EY 6.36 3.55 4.32 6.94 3.75 2.55 2.86 70.28%
DY 0.00 0.00 0.00 5.59 0.00 0.00 0.00 -
P/NAPS 0.67 0.86 1.00 0.97 1.00 1.00 1.03 -24.90%

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