[IBRACO] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 76.13%
YoY- 9.99%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 170,086 109,329 57,180 229,061 164,000 115,375 59,005 102.41%
PBT 45,118 27,932 16,618 52,816 28,874 17,473 9,284 186.63%
Tax -11,566 -6,871 -3,962 -14,050 -8,708 -4,873 -2,581 171.56%
NP 33,552 21,061 12,656 38,766 20,166 12,600 6,703 192.33%
-
NP to SH 29,399 18,198 10,555 36,379 20,655 12,025 6,372 176.88%
-
Tax Rate 25.64% 24.60% 23.84% 26.60% 30.16% 27.89% 27.80% -
Total Cost 136,534 88,268 44,524 190,295 143,834 102,775 52,302 89.47%
-
Net Worth 263,277 251,492 243,866 233,252 230,227 221,533 215,864 14.13%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 12,652 - - - -
Div Payout % - - - 34.78% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 263,277 251,492 243,866 233,252 230,227 221,533 215,864 14.13%
NOSH 177,287 126,638 126,558 126,520 126,484 126,445 126,428 25.25%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 19.73% 19.26% 22.13% 16.92% 12.30% 10.92% 11.36% -
ROE 11.17% 7.24% 4.33% 15.60% 8.97% 5.43% 2.95% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 113.99 86.33 45.18 181.05 129.66 91.24 46.67 81.26%
EPS 21.90 14.37 8.34 9.04 16.33 9.51 5.04 166.04%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.7645 1.9859 1.9269 1.8436 1.8202 1.752 1.7074 2.21%
Adjusted Per Share Value based on latest NOSH - 126,569
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 31.15 20.02 10.47 41.95 30.03 21.13 10.81 102.36%
EPS 5.38 3.33 1.93 6.66 3.78 2.20 1.17 176.26%
DPS 0.00 0.00 0.00 2.32 0.00 0.00 0.00 -
NAPS 0.4822 0.4606 0.4466 0.4272 0.4216 0.4057 0.3953 14.15%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.40 2.05 1.90 1.73 1.65 1.71 1.60 -
P/RPS 2.11 2.37 4.21 0.96 1.27 1.87 3.43 -27.64%
P/EPS 12.18 14.27 22.78 6.02 10.10 17.98 31.75 -47.17%
EY 8.21 7.01 4.39 16.62 9.90 5.56 3.15 89.27%
DY 0.00 0.00 0.00 5.78 0.00 0.00 0.00 -
P/NAPS 1.36 1.03 0.99 0.94 0.91 0.98 0.94 27.89%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 21/08/15 22/05/15 27/02/15 21/11/14 21/08/14 30/05/14 -
Price 1.18 1.70 1.93 1.79 1.82 1.75 1.76 -
P/RPS 1.04 1.97 4.27 0.99 1.40 1.92 3.77 -57.59%
P/EPS 5.99 11.83 23.14 6.23 11.15 18.40 34.92 -69.09%
EY 16.70 8.45 4.32 16.06 8.97 5.43 2.86 223.91%
DY 0.00 0.00 0.00 5.59 0.00 0.00 0.00 -
P/NAPS 0.67 0.86 1.00 0.97 1.00 1.00 1.03 -24.90%

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