[IBRACO] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 8.34%
YoY- -47.45%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 101,688 52,188 122,340 95,273 83,358 72,704 113,588 -7.11%
PBT 12,622 8,444 18,950 8,546 7,486 8,388 16,870 -17.59%
Tax -3,246 -2,248 -4,843 -2,910 -2,282 -2,728 -4,298 -17.08%
NP 9,376 6,196 14,107 5,636 5,204 5,660 12,572 -17.77%
-
NP to SH 9,590 6,288 14,112 5,636 5,202 5,664 12,579 -16.55%
-
Tax Rate 25.72% 26.62% 25.56% 34.05% 30.48% 32.52% 25.48% -
Total Cost 92,312 45,992 108,233 89,637 78,154 67,044 101,016 -5.83%
-
Net Worth 195,069 191,978 188,157 178,374 174,982 178,820 174,677 7.64%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 6,014 6,004 8,948 - - -
Div Payout % - - 42.62% 106.53% 172.02% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 195,069 191,978 188,157 178,374 174,982 178,820 174,677 7.64%
NOSH 122,010 121,860 120,289 120,085 119,311 118,991 117,122 2.76%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.22% 11.87% 11.53% 5.92% 6.24% 7.78% 11.07% -
ROE 4.92% 3.28% 7.50% 3.16% 2.97% 3.17% 7.20% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 83.34 42.83 101.70 79.34 69.87 61.10 96.98 -9.61%
EPS 7.86 5.16 11.73 4.69 4.36 4.76 10.74 -18.80%
DPS 0.00 0.00 5.00 5.00 7.50 0.00 0.00 -
NAPS 1.5988 1.5754 1.5642 1.4854 1.4666 1.5028 1.4914 4.74%
Adjusted Per Share Value based on latest NOSH - 121,343
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.62 9.56 22.40 17.45 15.27 13.31 20.80 -7.12%
EPS 1.76 1.15 2.58 1.03 0.95 1.04 2.30 -16.35%
DPS 0.00 0.00 1.10 1.10 1.64 0.00 0.00 -
NAPS 0.3572 0.3516 0.3446 0.3267 0.3205 0.3275 0.3199 7.63%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.57 1.60 1.60 1.26 1.12 1.27 1.35 -
P/RPS 1.88 3.74 1.57 1.59 1.60 2.08 1.39 22.32%
P/EPS 19.97 31.01 13.64 26.85 25.69 26.68 12.57 36.19%
EY 5.01 3.23 7.33 3.72 3.89 3.75 7.96 -26.57%
DY 0.00 0.00 3.13 3.97 6.70 0.00 0.00 -
P/NAPS 0.98 1.02 1.02 0.85 0.76 0.85 0.91 5.06%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 20/05/13 27/02/13 22/11/12 23/08/12 30/05/12 23/02/12 -
Price 2.20 1.75 1.62 1.59 1.17 1.17 1.35 -
P/RPS 2.64 4.09 1.59 2.00 1.67 1.91 1.39 53.42%
P/EPS 27.99 33.91 13.81 33.88 26.83 24.58 12.57 70.60%
EY 3.57 2.95 7.24 2.95 3.73 4.07 7.96 -41.43%
DY 0.00 0.00 3.09 3.14 6.41 0.00 0.00 -
P/NAPS 1.38 1.11 1.04 1.07 0.80 0.78 0.91 32.02%

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