[IBRACO] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -88.86%
YoY- 11.02%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 177,142 116,047 50,844 13,047 122,340 71,455 41,679 161.69%
PBT 44,013 38,590 6,311 2,111 18,950 6,410 3,743 414.78%
Tax -10,989 -9,850 -1,623 -562 -4,843 -2,183 -1,141 350.80%
NP 33,024 28,740 4,688 1,549 14,107 4,227 2,602 441.59%
-
NP to SH 33,076 28,870 4,795 1,572 14,112 4,227 2,601 442.29%
-
Tax Rate 24.97% 25.52% 25.72% 26.62% 25.56% 34.06% 30.48% -
Total Cost 144,118 87,307 46,156 11,498 108,233 67,228 39,077 138.13%
-
Net Worth 205,424 212,612 195,069 191,978 188,157 178,374 174,982 11.25%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 12,397 - - - 6,014 4,503 4,474 96.91%
Div Payout % 37.48% - - - 42.62% 106.53% 172.02% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 205,424 212,612 195,069 191,978 188,157 178,374 174,982 11.25%
NOSH 123,973 123,218 122,010 121,860 120,289 120,085 119,311 2.58%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 18.64% 24.77% 9.22% 11.87% 11.53% 5.92% 6.24% -
ROE 16.10% 13.58% 2.46% 0.82% 7.50% 2.37% 1.49% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 142.89 94.18 41.67 10.71 101.70 59.50 34.93 155.12%
EPS 26.68 23.43 3.93 1.29 11.73 3.52 2.18 428.65%
DPS 10.00 0.00 0.00 0.00 5.00 3.75 3.75 91.95%
NAPS 1.657 1.7255 1.5988 1.5754 1.5642 1.4854 1.4666 8.45%
Adjusted Per Share Value based on latest NOSH - 121,860
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 32.44 21.25 9.31 2.39 22.40 13.09 7.63 161.75%
EPS 6.06 5.29 0.88 0.29 2.58 0.77 0.48 439.69%
DPS 2.27 0.00 0.00 0.00 1.10 0.82 0.82 96.78%
NAPS 0.3762 0.3894 0.3572 0.3516 0.3446 0.3267 0.3205 11.24%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.85 2.15 1.57 1.60 1.60 1.26 1.12 -
P/RPS 1.29 2.28 3.77 14.94 1.57 2.12 3.21 -45.45%
P/EPS 6.93 9.18 39.95 124.03 13.64 35.80 51.38 -73.60%
EY 14.42 10.90 2.50 0.81 7.33 2.79 1.95 278.18%
DY 5.41 0.00 0.00 0.00 3.13 2.98 3.35 37.52%
P/NAPS 1.12 1.25 0.98 1.02 1.02 0.85 0.76 29.40%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 21/11/13 22/08/13 20/05/13 27/02/13 22/11/12 23/08/12 -
Price 1.75 2.01 2.20 1.75 1.62 1.59 1.17 -
P/RPS 1.22 2.13 5.28 16.35 1.59 2.67 3.35 -48.90%
P/EPS 6.56 8.58 55.98 135.66 13.81 45.17 53.67 -75.27%
EY 15.25 11.66 1.79 0.74 7.24 2.21 1.86 305.04%
DY 5.71 0.00 0.00 0.00 3.09 2.36 3.21 46.65%
P/NAPS 1.06 1.16 1.38 1.11 1.04 1.07 0.80 20.57%

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