[IBRACO] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -14.07%
YoY- 134.38%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 218,666 230,750 236,020 177,142 154,729 101,688 52,188 159.67%
PBT 38,498 34,946 37,136 44,013 51,453 12,622 8,444 174.70%
Tax -11,610 -9,746 -10,324 -10,989 -13,133 -3,246 -2,248 198.48%
NP 26,888 25,200 26,812 33,024 38,320 9,376 6,196 165.81%
-
NP to SH 27,540 24,050 25,488 33,076 38,493 9,590 6,288 167.45%
-
Tax Rate 30.16% 27.89% 27.80% 24.97% 25.52% 25.72% 26.62% -
Total Cost 191,778 205,550 209,208 144,118 116,409 92,312 45,992 158.84%
-
Net Worth 230,227 221,533 215,864 205,424 212,612 195,069 191,978 12.86%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 12,397 - - - -
Div Payout % - - - 37.48% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 230,227 221,533 215,864 205,424 212,612 195,069 191,978 12.86%
NOSH 126,485 126,445 126,428 123,973 123,218 122,010 121,860 2.51%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.30% 10.92% 11.36% 18.64% 24.77% 9.22% 11.87% -
ROE 11.96% 10.86% 11.81% 16.10% 18.10% 4.92% 3.28% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 172.88 182.49 186.68 142.89 125.57 83.34 42.83 153.29%
EPS 21.77 19.02 20.16 26.68 31.24 7.86 5.16 160.87%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.8202 1.752 1.7074 1.657 1.7255 1.5988 1.5754 10.09%
Adjusted Per Share Value based on latest NOSH - 126,111
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 40.09 42.30 43.27 32.47 28.36 18.64 9.57 159.63%
EPS 5.05 4.41 4.67 6.06 7.06 1.76 1.15 167.91%
DPS 0.00 0.00 0.00 2.27 0.00 0.00 0.00 -
NAPS 0.422 0.4061 0.3957 0.3766 0.3898 0.3576 0.3519 12.86%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.65 1.71 1.60 1.85 2.15 1.57 1.60 -
P/RPS 0.95 0.94 0.86 1.29 1.71 1.88 3.74 -59.85%
P/EPS 7.58 8.99 7.94 6.93 6.88 19.97 31.01 -60.87%
EY 13.20 11.12 12.60 14.42 14.53 5.01 3.23 155.39%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.91 0.98 0.94 1.12 1.25 0.98 1.02 -7.31%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 21/08/14 30/05/14 27/02/14 21/11/13 22/08/13 20/05/13 -
Price 1.82 1.75 1.76 1.75 2.01 2.20 1.75 -
P/RPS 1.05 0.96 0.94 1.22 1.60 2.64 4.09 -59.57%
P/EPS 8.36 9.20 8.73 6.56 6.43 27.99 33.91 -60.64%
EY 11.96 10.87 11.45 15.25 15.54 3.57 2.95 154.04%
DY 0.00 0.00 0.00 5.71 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.03 1.06 1.16 1.38 1.11 -6.71%

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