[IBRACO] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -27.59%
YoY- 35.2%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 39,005 83,952 60,757 52,149 57,180 65,061 48,625 -13.65%
PBT 12,002 25,133 17,186 11,314 16,618 23,942 11,401 3.48%
Tax -3,155 -6,219 -4,695 -2,909 -3,962 -5,342 -3,835 -12.19%
NP 8,847 18,914 12,491 8,405 12,656 18,600 7,566 10.98%
-
NP to SH 8,092 16,560 11,201 7,643 10,555 15,724 8,630 -4.19%
-
Tax Rate 26.29% 24.74% 27.32% 25.71% 23.84% 22.31% 33.64% -
Total Cost 30,158 65,038 48,266 43,744 44,524 46,461 41,059 -18.57%
-
Net Worth 320,032 322,792 263,277 251,295 243,866 233,343 230,327 24.49%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 17,978 - - - 12,656 - -
Div Payout % - 108.57% - - - 80.49% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 320,032 322,792 263,277 251,295 243,866 233,343 230,327 24.49%
NOSH 496,405 496,405 177,287 126,539 126,558 126,569 126,539 148.53%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 22.68% 22.53% 20.56% 16.12% 22.13% 28.59% 15.56% -
ROE 2.53% 5.13% 4.25% 3.04% 4.33% 6.74% 3.75% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.86 16.34 40.72 41.21 45.18 51.40 38.43 -65.25%
EPS 2.42 3.22 7.51 6.04 8.34 3.90 6.82 -49.84%
DPS 0.00 3.50 0.00 0.00 0.00 10.00 0.00 -
NAPS 0.6447 0.6284 1.7645 1.9859 1.9269 1.8436 1.8202 -49.90%
Adjusted Per Share Value based on latest NOSH - 126,539
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.14 15.37 11.13 9.55 10.47 11.91 8.90 -13.64%
EPS 1.48 3.03 2.05 1.40 1.93 2.88 1.58 -4.26%
DPS 0.00 3.29 0.00 0.00 0.00 2.32 0.00 -
NAPS 0.5861 0.5911 0.4822 0.4602 0.4466 0.4273 0.4218 24.49%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.09 1.06 2.40 2.05 1.90 1.73 1.65 -
P/RPS 13.87 6.49 5.89 4.97 4.21 3.37 4.29 118.49%
P/EPS 66.87 32.88 31.97 33.94 22.78 13.93 24.19 96.84%
EY 1.50 3.04 3.13 2.95 4.39 7.18 4.13 -49.06%
DY 0.00 3.30 0.00 0.00 0.00 5.78 0.00 -
P/NAPS 1.69 1.69 1.36 1.03 0.99 0.94 0.91 51.03%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 20/05/16 26/02/16 20/11/15 21/08/15 22/05/15 27/02/15 21/11/14 -
Price 1.02 1.01 1.18 1.70 1.93 1.79 1.82 -
P/RPS 12.98 6.18 2.90 4.13 4.27 3.48 4.74 95.61%
P/EPS 62.57 31.33 15.72 28.15 23.14 14.41 26.69 76.38%
EY 1.60 3.19 6.36 3.55 4.32 6.94 3.75 -43.29%
DY 0.00 3.47 0.00 0.00 0.00 5.59 0.00 -
P/NAPS 1.58 1.61 0.67 0.86 1.00 0.97 1.00 35.61%

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