[IBRACO] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 105.03%
YoY- 171.98%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 59,005 61,095 65,203 37,797 13,047 50,885 29,776 57.83%
PBT 9,284 5,423 32,279 4,200 2,111 12,540 2,667 129.86%
Tax -2,581 -1,139 -8,227 -1,061 -562 -2,660 -1,042 83.16%
NP 6,703 4,284 24,052 3,139 1,549 9,880 1,625 157.42%
-
NP to SH 6,372 4,206 24,075 3,223 1,572 9,885 1,626 148.77%
-
Tax Rate 27.80% 21.00% 25.49% 25.26% 26.62% 21.21% 39.07% -
Total Cost 52,302 56,811 41,151 34,658 11,498 41,005 28,151 51.18%
-
Net Worth 215,864 126,111 216,474 195,186 191,978 189,680 180,243 12.78%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 12,611 - - - 6,063 - -
Div Payout % - 299.84% - - - 61.34% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 215,864 126,111 216,474 195,186 191,978 189,680 180,243 12.78%
NOSH 126,428 126,111 125,455 122,083 121,860 121,263 121,343 2.77%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.36% 7.01% 36.89% 8.30% 11.87% 19.42% 5.46% -
ROE 2.95% 3.34% 11.12% 1.65% 0.82% 5.21% 0.90% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 46.67 48.45 51.97 30.96 10.71 41.96 24.54 53.56%
EPS 5.04 3.33 19.19 2.64 1.29 8.15 1.34 142.04%
DPS 0.00 10.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.7074 1.00 1.7255 1.5988 1.5754 1.5642 1.4854 9.73%
Adjusted Per Share Value based on latest NOSH - 122,083
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 10.81 11.19 11.94 6.92 2.39 9.32 5.45 57.93%
EPS 1.17 0.77 4.41 0.59 0.29 1.81 0.30 147.97%
DPS 0.00 2.31 0.00 0.00 0.00 1.11 0.00 -
NAPS 0.3953 0.231 0.3964 0.3575 0.3516 0.3474 0.3301 12.78%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.60 1.85 2.15 1.57 1.60 1.60 1.26 -
P/RPS 3.43 3.82 4.14 5.07 14.94 3.81 5.13 -23.55%
P/EPS 31.75 55.47 11.20 59.47 124.03 19.63 94.03 -51.54%
EY 3.15 1.80 8.93 1.68 0.81 5.09 1.06 106.83%
DY 0.00 5.41 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.94 1.85 1.25 0.98 1.02 1.02 0.85 6.94%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 21/11/13 22/08/13 20/05/13 27/02/13 22/11/12 -
Price 1.76 1.75 2.01 2.20 1.75 1.62 1.59 -
P/RPS 3.77 3.61 3.87 7.11 16.35 3.86 6.48 -30.33%
P/EPS 34.92 52.47 10.47 83.33 135.66 19.87 118.66 -55.78%
EY 2.86 1.91 9.55 1.20 0.74 5.03 0.84 126.48%
DY 0.00 5.71 0.00 0.00 0.00 3.09 0.00 -
P/NAPS 1.03 1.75 1.16 1.38 1.11 1.04 1.07 -2.51%

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