[IBRACO] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 1.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 121,822 134,876 131,669 125,928 116,836 107,316 0 -
PBT 13,572 8,116 28,264 27,456 24,888 24,996 0 -
Tax -4,602 -2,624 -7,364 -6,164 -5,818 -6,612 0 -
NP 8,970 5,492 20,900 21,292 19,070 18,384 0 -
-
NP to SH 8,970 5,492 20,327 20,528 20,216 20,676 0 -
-
Tax Rate 33.91% 32.33% 26.05% 22.45% 23.38% 26.45% - -
Total Cost 112,852 129,384 110,769 104,636 97,766 88,932 0 -
-
Net Worth 139,836 141,077 126,616 117,892 110,941 111,866 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 9,006 - - - - - - -
Div Payout % 100.40% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 139,836 141,077 126,616 117,892 110,941 111,866 0 -
NOSH 90,060 89,738 81,373 78,510 77,042 77,149 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.36% 4.07% 15.87% 16.91% 16.32% 17.13% 0.00% -
ROE 6.41% 3.89% 16.05% 17.41% 18.22% 18.48% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 135.27 150.30 161.81 160.40 151.65 139.10 0.00 -
EPS 9.96 6.12 24.98 26.15 26.24 26.80 0.00 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5527 1.5721 1.556 1.5016 1.44 1.45 1.3941 7.45%
Adjusted Per Share Value based on latest NOSH - 78,460
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.33 24.73 24.14 23.08 21.42 19.67 0.00 -
EPS 1.64 1.01 3.73 3.76 3.71 3.79 0.00 -
DPS 1.65 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2563 0.2586 0.2321 0.2161 0.2034 0.2051 1.3941 -67.70%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - - -
Price 1.41 1.20 1.25 1.28 1.38 0.00 0.00 -
P/RPS 1.04 0.80 0.77 0.80 0.91 0.00 0.00 -
P/EPS 14.16 19.61 5.00 4.90 5.26 0.00 0.00 -
EY 7.06 5.10 19.98 20.43 19.01 0.00 0.00 -
DY 7.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.76 0.80 0.85 0.96 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 22/08/05 26/05/05 24/02/05 24/11/04 10/08/04 27/05/04 - -
Price 1.44 1.37 1.20 1.26 1.28 0.00 0.00 -
P/RPS 1.06 0.91 0.74 0.79 0.84 0.00 0.00 -
P/EPS 14.46 22.39 4.80 4.82 4.88 0.00 0.00 -
EY 6.92 4.47 20.82 20.75 20.50 0.00 0.00 -
DY 6.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.87 0.77 0.84 0.89 0.00 0.00 -

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