[IBRACO] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -68.78%
YoY- -50.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 50,885 29,776 23,503 18,176 38,715 26,977 28,509 46.88%
PBT 12,540 2,667 1,646 2,097 6,038 3,212 3,747 122.92%
Tax -2,660 -1,042 -459 -682 -1,510 -721 -1,045 85.90%
NP 9,880 1,625 1,187 1,415 4,528 2,491 2,702 136.41%
-
NP to SH 9,885 1,626 1,185 1,416 4,535 2,491 2,702 136.49%
-
Tax Rate 21.21% 39.07% 27.89% 32.52% 25.01% 22.45% 27.89% -
Total Cost 41,005 28,151 22,316 16,761 34,187 24,486 25,807 35.97%
-
Net Worth 189,680 180,243 175,547 178,820 177,519 172,377 165,537 9.45%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,063 - 4,488 - - - - -
Div Payout % 61.34% - 378.79% - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 189,680 180,243 175,547 178,820 177,519 172,377 165,537 9.45%
NOSH 121,263 121,343 119,696 118,991 119,028 118,619 115,470 3.30%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 19.42% 5.46% 5.05% 7.78% 11.70% 9.23% 9.48% -
ROE 5.21% 0.90% 0.68% 0.79% 2.55% 1.45% 1.63% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 41.96 24.54 19.64 15.28 32.53 22.74 24.69 42.18%
EPS 8.15 1.34 0.99 1.19 3.81 2.10 2.34 128.90%
DPS 5.00 0.00 3.75 0.00 0.00 0.00 0.00 -
NAPS 1.5642 1.4854 1.4666 1.5028 1.4914 1.4532 1.4336 5.95%
Adjusted Per Share Value based on latest NOSH - 118,991
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 9.32 5.45 4.30 3.33 7.09 4.94 5.22 46.91%
EPS 1.81 0.30 0.22 0.26 0.83 0.46 0.49 138.01%
DPS 1.11 0.00 0.82 0.00 0.00 0.00 0.00 -
NAPS 0.3474 0.3301 0.3215 0.3275 0.3251 0.3157 0.3032 9.45%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.60 1.26 1.12 1.27 1.35 1.17 1.08 -
P/RPS 3.81 5.13 5.70 8.31 4.15 5.14 4.37 -8.69%
P/EPS 19.63 94.03 113.13 106.72 35.43 55.71 46.15 -43.29%
EY 5.09 1.06 0.88 0.94 2.82 1.79 2.17 76.08%
DY 3.13 0.00 3.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.85 0.76 0.85 0.91 0.81 0.75 22.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 23/08/12 30/05/12 23/02/12 14/11/11 18/08/11 -
Price 1.62 1.59 1.17 1.17 1.35 1.32 1.15 -
P/RPS 3.86 6.48 5.96 7.66 4.15 5.80 4.66 -11.74%
P/EPS 19.87 118.66 118.18 98.32 35.43 62.86 49.15 -45.17%
EY 5.03 0.84 0.85 1.02 2.82 1.59 2.03 82.60%
DY 3.09 0.00 3.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.07 0.80 0.78 0.91 0.91 0.80 19.01%

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