[IBRACO] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 646.97%
YoY- 1380.63%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 56,370 59,005 61,095 65,203 37,797 13,047 50,885 7.08%
PBT 8,189 9,284 5,423 32,279 4,200 2,111 12,540 -24.78%
Tax -2,292 -2,581 -1,139 -8,227 -1,061 -562 -2,660 -9.47%
NP 5,897 6,703 4,284 24,052 3,139 1,549 9,880 -29.17%
-
NP to SH 5,653 6,372 4,206 24,075 3,223 1,572 9,885 -31.17%
-
Tax Rate 27.99% 27.80% 21.00% 25.49% 25.26% 26.62% 21.21% -
Total Cost 50,473 52,302 56,811 41,151 34,658 11,498 41,005 14.89%
-
Net Worth 221,567 215,864 126,111 216,474 195,186 191,978 189,680 10.94%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 12,611 - - - 6,063 -
Div Payout % - - 299.84% - - - 61.34% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 221,567 215,864 126,111 216,474 195,186 191,978 189,680 10.94%
NOSH 126,465 126,428 126,111 125,455 122,083 121,860 121,263 2.84%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.46% 11.36% 7.01% 36.89% 8.30% 11.87% 19.42% -
ROE 2.55% 2.95% 3.34% 11.12% 1.65% 0.82% 5.21% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.57 46.67 48.45 51.97 30.96 10.71 41.96 4.11%
EPS 4.47 5.04 3.33 19.19 2.64 1.29 8.15 -33.06%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 5.00 -
NAPS 1.752 1.7074 1.00 1.7255 1.5988 1.5754 1.5642 7.87%
Adjusted Per Share Value based on latest NOSH - 125,455
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.32 10.81 11.19 11.94 6.92 2.39 9.32 7.05%
EPS 1.04 1.17 0.77 4.41 0.59 0.29 1.81 -30.95%
DPS 0.00 0.00 2.31 0.00 0.00 0.00 1.11 -
NAPS 0.4058 0.3953 0.231 0.3964 0.3575 0.3516 0.3474 10.94%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.71 1.60 1.85 2.15 1.57 1.60 1.60 -
P/RPS 3.84 3.43 3.82 4.14 5.07 14.94 3.81 0.52%
P/EPS 38.26 31.75 55.47 11.20 59.47 124.03 19.63 56.22%
EY 2.61 3.15 1.80 8.93 1.68 0.81 5.09 -36.01%
DY 0.00 0.00 5.41 0.00 0.00 0.00 3.13 -
P/NAPS 0.98 0.94 1.85 1.25 0.98 1.02 1.02 -2.63%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 30/05/14 27/02/14 21/11/13 22/08/13 20/05/13 27/02/13 -
Price 1.75 1.76 1.75 2.01 2.20 1.75 1.62 -
P/RPS 3.93 3.77 3.61 3.87 7.11 16.35 3.86 1.20%
P/EPS 39.15 34.92 52.47 10.47 83.33 135.66 19.87 57.36%
EY 2.55 2.86 1.91 9.55 1.20 0.74 5.03 -36.49%
DY 0.00 0.00 5.71 0.00 0.00 0.00 3.09 -
P/NAPS 1.00 1.03 1.75 1.16 1.38 1.11 1.04 -2.58%

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