[IBRACO] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -11.28%
YoY- 75.4%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 57,180 65,061 48,625 56,370 59,005 61,095 65,203 -8.38%
PBT 16,618 23,942 11,401 8,189 9,284 5,423 32,279 -35.79%
Tax -3,962 -5,342 -3,835 -2,292 -2,581 -1,139 -8,227 -38.58%
NP 12,656 18,600 7,566 5,897 6,703 4,284 24,052 -34.84%
-
NP to SH 10,555 15,724 8,630 5,653 6,372 4,206 24,075 -42.31%
-
Tax Rate 23.84% 22.31% 33.64% 27.99% 27.80% 21.00% 25.49% -
Total Cost 44,524 46,461 41,059 50,473 52,302 56,811 41,151 5.39%
-
Net Worth 243,866 233,343 230,327 221,567 215,864 126,111 216,474 8.27%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 12,656 - - - 12,611 - -
Div Payout % - 80.49% - - - 299.84% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 243,866 233,343 230,327 221,567 215,864 126,111 216,474 8.27%
NOSH 126,558 126,569 126,539 126,465 126,428 126,111 125,455 0.58%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 22.13% 28.59% 15.56% 10.46% 11.36% 7.01% 36.89% -
ROE 4.33% 6.74% 3.75% 2.55% 2.95% 3.34% 11.12% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 45.18 51.40 38.43 44.57 46.67 48.45 51.97 -8.91%
EPS 8.34 3.90 6.82 4.47 5.04 3.33 19.19 -42.65%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.9269 1.8436 1.8202 1.752 1.7074 1.00 1.7255 7.64%
Adjusted Per Share Value based on latest NOSH - 126,465
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.47 11.91 8.90 10.32 10.81 11.19 11.94 -8.39%
EPS 1.93 2.88 1.58 1.04 1.17 0.77 4.41 -42.38%
DPS 0.00 2.32 0.00 0.00 0.00 2.31 0.00 -
NAPS 0.4466 0.4273 0.4218 0.4058 0.3953 0.231 0.3964 8.28%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.90 1.73 1.65 1.71 1.60 1.85 2.15 -
P/RPS 4.21 3.37 4.29 3.84 3.43 3.82 4.14 1.12%
P/EPS 22.78 13.93 24.19 38.26 31.75 55.47 11.20 60.59%
EY 4.39 7.18 4.13 2.61 3.15 1.80 8.93 -37.73%
DY 0.00 5.78 0.00 0.00 0.00 5.41 0.00 -
P/NAPS 0.99 0.94 0.91 0.98 0.94 1.85 1.25 -14.41%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 27/02/15 21/11/14 21/08/14 30/05/14 27/02/14 21/11/13 -
Price 1.93 1.79 1.82 1.75 1.76 1.75 2.01 -
P/RPS 4.27 3.48 4.74 3.93 3.77 3.61 3.87 6.78%
P/EPS 23.14 14.41 26.69 39.15 34.92 52.47 10.47 69.75%
EY 4.32 6.94 3.75 2.55 2.86 1.91 9.55 -41.10%
DY 0.00 5.59 0.00 0.00 0.00 5.71 0.00 -
P/NAPS 1.00 0.97 1.00 1.00 1.03 1.75 1.16 -9.42%

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