[IBRACO] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 52.51%
YoY- 84.35%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 236,020 177,142 154,729 101,688 52,188 122,340 95,273 83.18%
PBT 37,136 44,013 51,453 12,622 8,444 18,950 8,546 166.52%
Tax -10,324 -10,989 -13,133 -3,246 -2,248 -4,843 -2,910 132.79%
NP 26,812 33,024 38,320 9,376 6,196 14,107 5,636 183.12%
-
NP to SH 25,488 33,076 38,493 9,590 6,288 14,112 5,636 173.72%
-
Tax Rate 27.80% 24.97% 25.52% 25.72% 26.62% 25.56% 34.05% -
Total Cost 209,208 144,118 116,409 92,312 45,992 108,233 89,637 76.04%
-
Net Worth 215,864 205,424 212,612 195,069 191,978 188,157 178,374 13.57%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 12,397 - - - 6,014 6,004 -
Div Payout % - 37.48% - - - 42.62% 106.53% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 215,864 205,424 212,612 195,069 191,978 188,157 178,374 13.57%
NOSH 126,428 123,973 123,218 122,010 121,860 120,289 120,085 3.49%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.36% 18.64% 24.77% 9.22% 11.87% 11.53% 5.92% -
ROE 11.81% 16.10% 18.10% 4.92% 3.28% 7.50% 3.16% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 186.68 142.89 125.57 83.34 42.83 101.70 79.34 76.99%
EPS 20.16 26.68 31.24 7.86 5.16 11.73 4.69 164.60%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.7074 1.657 1.7255 1.5988 1.5754 1.5642 1.4854 9.73%
Adjusted Per Share Value based on latest NOSH - 122,083
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 43.27 32.47 28.36 18.64 9.57 22.43 17.47 83.16%
EPS 4.67 6.06 7.06 1.76 1.15 2.59 1.03 174.19%
DPS 0.00 2.27 0.00 0.00 0.00 1.10 1.10 -
NAPS 0.3957 0.3766 0.3898 0.3576 0.3519 0.3449 0.327 13.56%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.60 1.85 2.15 1.57 1.60 1.60 1.26 -
P/RPS 0.86 1.29 1.71 1.88 3.74 1.57 1.59 -33.64%
P/EPS 7.94 6.93 6.88 19.97 31.01 13.64 26.85 -55.64%
EY 12.60 14.42 14.53 5.01 3.23 7.33 3.72 125.70%
DY 0.00 5.41 0.00 0.00 0.00 3.13 3.97 -
P/NAPS 0.94 1.12 1.25 0.98 1.02 1.02 0.85 6.94%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 21/11/13 22/08/13 20/05/13 27/02/13 22/11/12 -
Price 1.76 1.75 2.01 2.20 1.75 1.62 1.59 -
P/RPS 0.94 1.22 1.60 2.64 4.09 1.59 2.00 -39.57%
P/EPS 8.73 6.56 6.43 27.99 33.91 13.81 33.88 -59.54%
EY 11.45 15.25 15.54 3.57 2.95 7.24 2.95 147.18%
DY 0.00 5.71 0.00 0.00 0.00 3.09 3.14 -
P/NAPS 1.03 1.06 1.16 1.38 1.11 1.04 1.07 -2.51%

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