[IBRACO] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 150.39%
YoY- 12.19%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 154,729 101,688 52,188 122,340 95,273 83,358 72,704 65.37%
PBT 51,453 12,622 8,444 18,950 8,546 7,486 8,388 234.72%
Tax -13,133 -3,246 -2,248 -4,843 -2,910 -2,282 -2,728 184.83%
NP 38,320 9,376 6,196 14,107 5,636 5,204 5,660 257.46%
-
NP to SH 38,493 9,590 6,288 14,112 5,636 5,202 5,664 258.37%
-
Tax Rate 25.52% 25.72% 26.62% 25.56% 34.05% 30.48% 32.52% -
Total Cost 116,409 92,312 45,992 108,233 89,637 78,154 67,044 44.41%
-
Net Worth 212,612 195,069 191,978 188,157 178,374 174,982 178,820 12.21%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 6,014 6,004 8,948 - -
Div Payout % - - - 42.62% 106.53% 172.02% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 212,612 195,069 191,978 188,157 178,374 174,982 178,820 12.21%
NOSH 123,218 122,010 121,860 120,289 120,085 119,311 118,991 2.35%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 24.77% 9.22% 11.87% 11.53% 5.92% 6.24% 7.78% -
ROE 18.10% 4.92% 3.28% 7.50% 3.16% 2.97% 3.17% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 125.57 83.34 42.83 101.70 79.34 69.87 61.10 61.57%
EPS 31.24 7.86 5.16 11.73 4.69 4.36 4.76 250.13%
DPS 0.00 0.00 0.00 5.00 5.00 7.50 0.00 -
NAPS 1.7255 1.5988 1.5754 1.5642 1.4854 1.4666 1.5028 9.64%
Adjusted Per Share Value based on latest NOSH - 121,263
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.34 18.62 9.56 22.40 17.45 15.27 13.31 65.43%
EPS 7.05 1.76 1.15 2.58 1.03 0.95 1.04 257.76%
DPS 0.00 0.00 0.00 1.10 1.10 1.64 0.00 -
NAPS 0.3894 0.3572 0.3516 0.3446 0.3267 0.3205 0.3275 12.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.15 1.57 1.60 1.60 1.26 1.12 1.27 -
P/RPS 1.71 1.88 3.74 1.57 1.59 1.60 2.08 -12.23%
P/EPS 6.88 19.97 31.01 13.64 26.85 25.69 26.68 -59.45%
EY 14.53 5.01 3.23 7.33 3.72 3.89 3.75 146.48%
DY 0.00 0.00 0.00 3.13 3.97 6.70 0.00 -
P/NAPS 1.25 0.98 1.02 1.02 0.85 0.76 0.85 29.28%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 20/05/13 27/02/13 22/11/12 23/08/12 30/05/12 -
Price 2.01 2.20 1.75 1.62 1.59 1.17 1.17 -
P/RPS 1.60 2.64 4.09 1.59 2.00 1.67 1.91 -11.12%
P/EPS 6.43 27.99 33.91 13.81 33.88 26.83 24.58 -59.06%
EY 15.54 3.57 2.95 7.24 2.95 3.73 4.07 144.09%
DY 0.00 0.00 0.00 3.09 3.14 6.41 0.00 -
P/NAPS 1.16 1.38 1.11 1.04 1.07 0.80 0.78 30.25%

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