[IBRACO] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 205.03%
YoY- 84.35%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 59,005 177,142 116,047 50,844 13,047 122,340 71,455 -11.99%
PBT 9,284 44,013 38,590 6,311 2,111 18,950 6,410 28.04%
Tax -2,581 -10,989 -9,850 -1,623 -562 -4,843 -2,183 11.82%
NP 6,703 33,024 28,740 4,688 1,549 14,107 4,227 36.02%
-
NP to SH 6,372 33,076 28,870 4,795 1,572 14,112 4,227 31.50%
-
Tax Rate 27.80% 24.97% 25.52% 25.72% 26.62% 25.56% 34.06% -
Total Cost 52,302 144,118 87,307 46,156 11,498 108,233 67,228 -15.42%
-
Net Worth 215,864 205,424 212,612 195,069 191,978 188,157 178,374 13.57%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 12,397 - - - 6,014 4,503 -
Div Payout % - 37.48% - - - 42.62% 106.53% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 215,864 205,424 212,612 195,069 191,978 188,157 178,374 13.57%
NOSH 126,428 123,973 123,218 122,010 121,860 120,289 120,085 3.49%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.36% 18.64% 24.77% 9.22% 11.87% 11.53% 5.92% -
ROE 2.95% 16.10% 13.58% 2.46% 0.82% 7.50% 2.37% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 46.67 142.89 94.18 41.67 10.71 101.70 59.50 -14.96%
EPS 5.04 26.68 23.43 3.93 1.29 11.73 3.52 27.06%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 3.75 -
NAPS 1.7074 1.657 1.7255 1.5988 1.5754 1.5642 1.4854 9.73%
Adjusted Per Share Value based on latest NOSH - 122,083
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.82 32.47 21.27 9.32 2.39 22.43 13.10 -11.97%
EPS 1.17 6.06 5.29 0.88 0.29 2.59 0.77 32.20%
DPS 0.00 2.27 0.00 0.00 0.00 1.10 0.83 -
NAPS 0.3957 0.3766 0.3898 0.3576 0.3519 0.3449 0.327 13.56%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.60 1.85 2.15 1.57 1.60 1.60 1.26 -
P/RPS 3.43 1.29 2.28 3.77 14.94 1.57 2.12 37.85%
P/EPS 31.75 6.93 9.18 39.95 124.03 13.64 35.80 -7.69%
EY 3.15 14.42 10.90 2.50 0.81 7.33 2.79 8.43%
DY 0.00 5.41 0.00 0.00 0.00 3.13 2.98 -
P/NAPS 0.94 1.12 1.25 0.98 1.02 1.02 0.85 6.94%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 21/11/13 22/08/13 20/05/13 27/02/13 22/11/12 -
Price 1.76 1.75 2.01 2.20 1.75 1.62 1.59 -
P/RPS 3.77 1.22 2.13 5.28 16.35 1.59 2.67 25.88%
P/EPS 34.92 6.56 8.58 55.98 135.66 13.81 45.17 -15.78%
EY 2.86 15.25 11.66 1.79 0.74 7.24 2.21 18.77%
DY 0.00 5.71 0.00 0.00 0.00 3.09 2.36 -
P/NAPS 1.03 1.06 1.16 1.38 1.11 1.04 1.07 -2.51%

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