[IBRACO] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 71.77%
YoY- -28.46%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 109,329 57,180 229,061 164,000 115,375 59,005 177,142 -27.57%
PBT 27,932 16,618 52,816 28,874 17,473 9,284 44,013 -26.21%
Tax -6,871 -3,962 -14,050 -8,708 -4,873 -2,581 -10,989 -26.94%
NP 21,061 12,656 38,766 20,166 12,600 6,703 33,024 -25.96%
-
NP to SH 18,198 10,555 36,379 20,655 12,025 6,372 33,076 -32.92%
-
Tax Rate 24.60% 23.84% 26.60% 30.16% 27.89% 27.80% 24.97% -
Total Cost 88,268 44,524 190,295 143,834 102,775 52,302 144,118 -27.94%
-
Net Worth 251,492 243,866 233,252 230,227 221,533 215,864 205,424 14.48%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 12,652 - - - 12,397 -
Div Payout % - - 34.78% - - - 37.48% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 251,492 243,866 233,252 230,227 221,533 215,864 205,424 14.48%
NOSH 126,638 126,558 126,520 126,484 126,445 126,428 123,973 1.43%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.26% 22.13% 16.92% 12.30% 10.92% 11.36% 18.64% -
ROE 7.24% 4.33% 15.60% 8.97% 5.43% 2.95% 16.10% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 86.33 45.18 181.05 129.66 91.24 46.67 142.89 -28.59%
EPS 14.37 8.34 9.04 16.33 9.51 5.04 26.68 -33.87%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 1.9859 1.9269 1.8436 1.8202 1.752 1.7074 1.657 12.86%
Adjusted Per Share Value based on latest NOSH - 126,539
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 20.04 10.48 41.99 30.06 21.15 10.82 32.47 -27.57%
EPS 3.34 1.93 6.67 3.79 2.20 1.17 6.06 -32.85%
DPS 0.00 0.00 2.32 0.00 0.00 0.00 2.27 -
NAPS 0.461 0.4471 0.4276 0.422 0.4061 0.3957 0.3766 14.47%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.05 1.90 1.73 1.65 1.71 1.60 1.85 -
P/RPS 2.37 4.21 0.96 1.27 1.87 3.43 1.29 50.17%
P/EPS 14.27 22.78 6.02 10.10 17.98 31.75 6.93 62.06%
EY 7.01 4.39 16.62 9.90 5.56 3.15 14.42 -38.25%
DY 0.00 0.00 5.78 0.00 0.00 0.00 5.41 -
P/NAPS 1.03 0.99 0.94 0.91 0.98 0.94 1.12 -5.44%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 22/05/15 27/02/15 21/11/14 21/08/14 30/05/14 27/02/14 -
Price 1.70 1.93 1.79 1.82 1.75 1.76 1.75 -
P/RPS 1.97 4.27 0.99 1.40 1.92 3.77 1.22 37.75%
P/EPS 11.83 23.14 6.23 11.15 18.40 34.92 6.56 48.31%
EY 8.45 4.32 16.06 8.97 5.43 2.86 15.25 -32.61%
DY 0.00 0.00 5.59 0.00 0.00 0.00 5.71 -
P/NAPS 0.86 1.00 0.97 1.00 1.00 1.03 1.06 -13.04%

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