[IBRACO] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -0.98%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 143,492 121,822 134,876 131,669 125,928 116,836 107,316 21.34%
PBT 24,845 13,572 8,116 28,264 27,456 24,888 24,996 -0.40%
Tax -7,528 -4,602 -2,624 -7,364 -6,164 -5,818 -6,612 9.02%
NP 17,317 8,970 5,492 20,900 21,292 19,070 18,384 -3.90%
-
NP to SH 17,317 8,970 5,492 20,327 20,528 20,216 20,676 -11.13%
-
Tax Rate 30.30% 33.91% 32.33% 26.05% 22.45% 23.38% 26.45% -
Total Cost 126,174 112,852 129,384 110,769 104,636 97,766 88,932 26.23%
-
Net Worth 145,019 139,836 141,077 126,616 117,892 110,941 111,866 18.87%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 15,001 9,006 - - - - - -
Div Payout % 86.63% 100.40% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 145,019 139,836 141,077 126,616 117,892 110,941 111,866 18.87%
NOSH 90,006 90,060 89,738 81,373 78,510 77,042 77,149 10.81%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.07% 7.36% 4.07% 15.87% 16.91% 16.32% 17.13% -
ROE 11.94% 6.41% 3.89% 16.05% 17.41% 18.22% 18.48% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 159.42 135.27 150.30 161.81 160.40 151.65 139.10 9.50%
EPS 19.24 9.96 6.12 24.98 26.15 26.24 26.80 -19.80%
DPS 16.67 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6112 1.5527 1.5721 1.556 1.5016 1.44 1.45 7.27%
Adjusted Per Share Value based on latest NOSH - 89,981
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.28 22.31 24.70 24.11 23.06 21.40 19.65 21.36%
EPS 3.17 1.64 1.01 3.72 3.76 3.70 3.79 -11.21%
DPS 2.75 1.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2656 0.2561 0.2584 0.2319 0.2159 0.2032 0.2049 18.86%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - -
Price 1.67 1.41 1.20 1.25 1.28 1.38 0.00 -
P/RPS 1.05 1.04 0.80 0.77 0.80 0.91 0.00 -
P/EPS 8.68 14.16 19.61 5.00 4.90 5.26 0.00 -
EY 11.52 7.06 5.10 19.98 20.43 19.01 0.00 -
DY 9.98 7.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.91 0.76 0.80 0.85 0.96 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 02/11/05 22/08/05 26/05/05 24/02/05 24/11/04 10/08/04 27/05/04 -
Price 1.57 1.44 1.37 1.20 1.26 1.28 0.00 -
P/RPS 0.98 1.06 0.91 0.74 0.79 0.84 0.00 -
P/EPS 8.16 14.46 22.39 4.80 4.82 4.88 0.00 -
EY 12.25 6.92 4.47 20.82 20.75 20.50 0.00 -
DY 10.62 6.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.93 0.87 0.77 0.84 0.89 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