[IBRACO] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -87.68%
YoY- -58.77%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 126,599 69,559 41,401 19,063 158,770 132,122 99,691 17.21%
PBT 18,971 12,873 7,829 3,454 40,378 36,413 28,928 -24.45%
Tax -4,039 -2,094 -806 236 -11,353 -10,356 -7,319 -32.64%
NP 14,932 10,779 7,023 3,690 29,025 26,057 21,609 -21.78%
-
NP to SH 14,038 9,558 6,352 3,336 27,074 23,808 19,447 -19.48%
-
Tax Rate 21.29% 16.27% 10.30% -6.83% 28.12% 28.44% 25.30% -
Total Cost 111,667 58,780 34,378 15,373 129,745 106,065 78,082 26.85%
-
Net Worth 325,791 331,202 328,025 324,996 321,670 335,768 331,400 -1.12%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 9,928 - - - 17,374 - - -
Div Payout % 70.72% - - - 64.17% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 325,791 331,202 328,025 324,996 321,670 335,768 331,400 -1.12%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 11.79% 15.50% 16.96% 19.36% 18.28% 19.72% 21.68% -
ROE 4.31% 2.89% 1.94% 1.03% 8.42% 7.09% 5.87% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 25.50 14.01 8.34 3.84 31.98 26.62 20.08 17.21%
EPS 2.83 1.93 1.28 0.67 5.45 4.80 3.92 -19.47%
DPS 2.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.6563 0.6672 0.6608 0.6547 0.648 0.6764 0.6676 -1.12%
Adjusted Per Share Value based on latest NOSH - 496,405
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 23.18 12.74 7.58 3.49 29.08 24.20 18.26 17.18%
EPS 2.57 1.75 1.16 0.61 4.96 4.36 3.56 -19.47%
DPS 1.82 0.00 0.00 0.00 3.18 0.00 0.00 -
NAPS 0.5966 0.6065 0.6007 0.5952 0.5891 0.6149 0.6069 -1.13%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.815 0.915 0.81 0.95 1.00 0.99 0.99 -
P/RPS 3.20 6.53 9.71 24.74 3.13 3.72 4.93 -24.97%
P/EPS 28.82 47.52 63.30 141.36 18.34 20.64 25.27 9.13%
EY 3.47 2.10 1.58 0.71 5.45 4.84 3.96 -8.40%
DY 2.45 0.00 0.00 0.00 3.50 0.00 0.00 -
P/NAPS 1.24 1.37 1.23 1.45 1.54 1.46 1.48 -11.09%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 23/11/17 25/08/17 26/05/17 24/02/17 18/11/16 19/08/16 -
Price 0.71 0.88 0.89 0.865 0.93 0.975 1.03 -
P/RPS 2.78 6.28 10.67 22.52 2.91 3.66 5.13 -33.45%
P/EPS 25.11 45.70 69.55 128.71 17.05 20.33 26.29 -3.00%
EY 3.98 2.19 1.44 0.78 5.86 4.92 3.80 3.12%
DY 2.82 0.00 0.00 0.00 3.76 0.00 0.00 -
P/NAPS 1.08 1.32 1.35 1.32 1.44 1.44 1.54 -21.01%

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