[IBRACO] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -82.53%
YoY- -57.45%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 48,625 56,370 59,005 61,095 65,203 37,797 13,047 140.18%
PBT 11,401 8,189 9,284 5,423 32,279 4,200 2,111 207.50%
Tax -3,835 -2,292 -2,581 -1,139 -8,227 -1,061 -562 259.34%
NP 7,566 5,897 6,703 4,284 24,052 3,139 1,549 187.60%
-
NP to SH 8,630 5,653 6,372 4,206 24,075 3,223 1,572 210.87%
-
Tax Rate 33.64% 27.99% 27.80% 21.00% 25.49% 25.26% 26.62% -
Total Cost 41,059 50,473 52,302 56,811 41,151 34,658 11,498 133.44%
-
Net Worth 230,327 221,567 215,864 126,111 216,474 195,186 191,978 12.89%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 12,611 - - - -
Div Payout % - - - 299.84% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 230,327 221,567 215,864 126,111 216,474 195,186 191,978 12.89%
NOSH 126,539 126,465 126,428 126,111 125,455 122,083 121,860 2.54%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 15.56% 10.46% 11.36% 7.01% 36.89% 8.30% 11.87% -
ROE 3.75% 2.55% 2.95% 3.34% 11.12% 1.65% 0.82% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 38.43 44.57 46.67 48.45 51.97 30.96 10.71 134.19%
EPS 6.82 4.47 5.04 3.33 19.19 2.64 1.29 203.17%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.8202 1.752 1.7074 1.00 1.7255 1.5988 1.5754 10.09%
Adjusted Per Share Value based on latest NOSH - 126,111
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.90 10.32 10.81 11.19 11.94 6.92 2.39 140.05%
EPS 1.58 1.04 1.17 0.77 4.41 0.59 0.29 209.30%
DPS 0.00 0.00 0.00 2.31 0.00 0.00 0.00 -
NAPS 0.4218 0.4058 0.3953 0.231 0.3964 0.3575 0.3516 12.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.65 1.71 1.60 1.85 2.15 1.57 1.60 -
P/RPS 4.29 3.84 3.43 3.82 4.14 5.07 14.94 -56.44%
P/EPS 24.19 38.26 31.75 55.47 11.20 59.47 124.03 -66.33%
EY 4.13 2.61 3.15 1.80 8.93 1.68 0.81 195.94%
DY 0.00 0.00 0.00 5.41 0.00 0.00 0.00 -
P/NAPS 0.91 0.98 0.94 1.85 1.25 0.98 1.02 -7.31%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 21/08/14 30/05/14 27/02/14 21/11/13 22/08/13 20/05/13 -
Price 1.82 1.75 1.76 1.75 2.01 2.20 1.75 -
P/RPS 4.74 3.93 3.77 3.61 3.87 7.11 16.35 -56.16%
P/EPS 26.69 39.15 34.92 52.47 10.47 83.33 135.66 -66.13%
EY 3.75 2.55 2.86 1.91 9.55 1.20 0.74 194.73%
DY 0.00 0.00 0.00 5.71 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.03 1.75 1.16 1.38 1.11 -6.71%

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