[IBRACO] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
14-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -3.43%
YoY- 290.21%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 83,358 72,704 113,588 99,830 95,792 77,548 28,244 105.88%
PBT 7,486 8,388 16,870 14,442 15,240 15,492 8,690 -9.47%
Tax -2,282 -2,728 -4,298 -3,717 -4,134 -4,088 -941 80.60%
NP 5,204 5,660 12,572 10,725 11,106 11,404 7,749 -23.33%
-
NP to SH 5,202 5,664 12,579 10,725 11,106 11,404 7,749 -23.35%
-
Tax Rate 30.48% 32.52% 25.48% 25.74% 27.13% 26.39% 10.83% -
Total Cost 78,154 67,044 101,016 89,105 84,686 66,144 20,495 144.28%
-
Net Worth 174,982 178,820 174,677 169,413 165,504 162,772 138,455 16.91%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 8,948 - - - - - - -
Div Payout % 172.02% - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 174,982 178,820 174,677 169,413 165,504 162,772 138,455 16.91%
NOSH 119,311 118,991 117,122 116,579 115,446 115,425 99,924 12.56%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.24% 7.78% 11.07% 10.74% 11.59% 14.71% 27.44% -
ROE 2.97% 3.17% 7.20% 6.33% 6.71% 7.01% 5.60% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 69.87 61.10 96.98 85.63 82.97 67.18 28.27 82.90%
EPS 4.36 4.76 10.74 9.20 9.62 9.88 7.76 -31.93%
DPS 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4666 1.5028 1.4914 1.4532 1.4336 1.4102 1.3856 3.86%
Adjusted Per Share Value based on latest NOSH - 118,619
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.28 13.33 20.82 18.30 17.56 14.22 5.18 105.81%
EPS 0.95 1.04 2.31 1.97 2.04 2.09 1.42 -23.52%
DPS 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3208 0.3278 0.3202 0.3106 0.3034 0.2984 0.2538 16.92%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.12 1.27 1.35 1.17 1.08 1.18 1.06 -
P/RPS 1.60 2.08 1.39 1.37 1.30 1.76 3.75 -43.35%
P/EPS 25.69 26.68 12.57 12.72 11.23 11.94 13.67 52.34%
EY 3.89 3.75 7.96 7.86 8.91 8.37 7.32 -34.41%
DY 6.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.91 0.81 0.75 0.84 0.77 -0.86%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 30/05/12 23/02/12 14/11/11 18/08/11 21/04/11 23/02/11 -
Price 1.17 1.17 1.35 1.32 1.15 1.12 1.20 -
P/RPS 1.67 1.91 1.39 1.54 1.39 1.67 4.25 -46.38%
P/EPS 26.83 24.58 12.57 14.35 11.95 11.34 15.47 44.39%
EY 3.73 4.07 7.96 6.97 8.37 8.82 6.46 -30.68%
DY 6.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.91 0.91 0.80 0.79 0.87 -5.44%

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