[IBRACO] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 51.5%
YoY- 305.34%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 65,061 48,625 56,370 59,005 61,095 65,203 37,797 43.48%
PBT 23,942 11,401 8,189 9,284 5,423 32,279 4,200 218.10%
Tax -5,342 -3,835 -2,292 -2,581 -1,139 -8,227 -1,061 192.89%
NP 18,600 7,566 5,897 6,703 4,284 24,052 3,139 226.39%
-
NP to SH 15,724 8,630 5,653 6,372 4,206 24,075 3,223 186.82%
-
Tax Rate 22.31% 33.64% 27.99% 27.80% 21.00% 25.49% 25.26% -
Total Cost 46,461 41,059 50,473 52,302 56,811 41,151 34,658 21.51%
-
Net Worth 233,343 230,327 221,567 215,864 126,111 216,474 195,186 12.60%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 12,656 - - - 12,611 - - -
Div Payout % 80.49% - - - 299.84% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 233,343 230,327 221,567 215,864 126,111 216,474 195,186 12.60%
NOSH 126,569 126,539 126,465 126,428 126,111 125,455 122,083 2.42%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 28.59% 15.56% 10.46% 11.36% 7.01% 36.89% 8.30% -
ROE 6.74% 3.75% 2.55% 2.95% 3.34% 11.12% 1.65% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 51.40 38.43 44.57 46.67 48.45 51.97 30.96 40.07%
EPS 3.90 6.82 4.47 5.04 3.33 19.19 2.64 29.61%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.8436 1.8202 1.752 1.7074 1.00 1.7255 1.5988 9.93%
Adjusted Per Share Value based on latest NOSH - 126,428
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.91 8.90 10.32 10.81 11.19 11.94 6.92 43.47%
EPS 2.88 1.58 1.04 1.17 0.77 4.41 0.59 186.92%
DPS 2.32 0.00 0.00 0.00 2.31 0.00 0.00 -
NAPS 0.4273 0.4218 0.4058 0.3953 0.231 0.3964 0.3575 12.58%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.73 1.65 1.71 1.60 1.85 2.15 1.57 -
P/RPS 3.37 4.29 3.84 3.43 3.82 4.14 5.07 -23.77%
P/EPS 13.93 24.19 38.26 31.75 55.47 11.20 59.47 -61.90%
EY 7.18 4.13 2.61 3.15 1.80 8.93 1.68 162.66%
DY 5.78 0.00 0.00 0.00 5.41 0.00 0.00 -
P/NAPS 0.94 0.91 0.98 0.94 1.85 1.25 0.98 -2.73%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 21/08/14 30/05/14 27/02/14 21/11/13 22/08/13 -
Price 1.79 1.82 1.75 1.76 1.75 2.01 2.20 -
P/RPS 3.48 4.74 3.93 3.77 3.61 3.87 7.11 -37.81%
P/EPS 14.41 26.69 39.15 34.92 52.47 10.47 83.33 -68.86%
EY 6.94 3.75 2.55 2.86 1.91 9.55 1.20 221.16%
DY 5.59 0.00 0.00 0.00 5.71 0.00 0.00 -
P/NAPS 0.97 1.00 1.00 1.03 1.75 1.16 1.38 -20.89%

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