[IBRACO] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 88.72%
YoY- 150.78%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 57,180 229,061 164,000 115,375 59,005 177,142 116,047 -37.64%
PBT 16,618 52,816 28,874 17,473 9,284 44,013 38,590 -43.00%
Tax -3,962 -14,050 -8,708 -4,873 -2,581 -10,989 -9,850 -45.53%
NP 12,656 38,766 20,166 12,600 6,703 33,024 28,740 -42.14%
-
NP to SH 10,555 36,379 20,655 12,025 6,372 33,076 28,870 -48.90%
-
Tax Rate 23.84% 26.60% 30.16% 27.89% 27.80% 24.97% 25.52% -
Total Cost 44,524 190,295 143,834 102,775 52,302 144,118 87,307 -36.19%
-
Net Worth 243,866 233,252 230,227 221,533 215,864 205,424 212,612 9.58%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 12,652 - - - 12,397 - -
Div Payout % - 34.78% - - - 37.48% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 243,866 233,252 230,227 221,533 215,864 205,424 212,612 9.58%
NOSH 126,558 126,520 126,484 126,445 126,428 123,973 123,218 1.80%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 22.13% 16.92% 12.30% 10.92% 11.36% 18.64% 24.77% -
ROE 4.33% 15.60% 8.97% 5.43% 2.95% 16.10% 13.58% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 45.18 181.05 129.66 91.24 46.67 142.89 94.18 -38.74%
EPS 8.34 9.04 16.33 9.51 5.04 26.68 23.43 -49.80%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.9269 1.8436 1.8202 1.752 1.7074 1.657 1.7255 7.64%
Adjusted Per Share Value based on latest NOSH - 126,465
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.47 41.95 30.03 21.13 10.81 32.44 21.25 -37.64%
EPS 1.93 6.66 3.78 2.20 1.17 6.06 5.29 -48.97%
DPS 0.00 2.32 0.00 0.00 0.00 2.27 0.00 -
NAPS 0.4466 0.4272 0.4216 0.4057 0.3953 0.3762 0.3894 9.57%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.90 1.73 1.65 1.71 1.60 1.85 2.15 -
P/RPS 4.21 0.96 1.27 1.87 3.43 1.29 2.28 50.56%
P/EPS 22.78 6.02 10.10 17.98 31.75 6.93 9.18 83.39%
EY 4.39 16.62 9.90 5.56 3.15 14.42 10.90 -45.49%
DY 0.00 5.78 0.00 0.00 0.00 5.41 0.00 -
P/NAPS 0.99 0.94 0.91 0.98 0.94 1.12 1.25 -14.41%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 27/02/15 21/11/14 21/08/14 30/05/14 27/02/14 21/11/13 -
Price 1.93 1.79 1.82 1.75 1.76 1.75 2.01 -
P/RPS 4.27 0.99 1.40 1.92 3.77 1.22 2.13 59.05%
P/EPS 23.14 6.23 11.15 18.40 34.92 6.56 8.58 93.87%
EY 4.32 16.06 8.97 5.43 2.86 15.25 11.66 -48.44%
DY 0.00 5.59 0.00 0.00 0.00 5.71 0.00 -
P/NAPS 1.00 0.97 1.00 1.00 1.03 1.06 1.16 -9.42%

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