[IBRACO] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -10.68%
YoY- 60.22%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 139,331 154,582 144,842 134,162 138,559 131,669 94,446 29.62%
PBT 18,578 19,963 26,306 22,606 24,044 28,264 20,592 -6.63%
Tax -6,082 -6,507 -8,387 -7,329 -6,940 -7,364 -4,623 20.08%
NP 12,496 13,456 17,919 15,277 17,104 20,900 15,969 -15.09%
-
NP to SH 12,496 13,456 17,919 15,277 17,104 20,327 15,396 -12.99%
-
Tax Rate 32.74% 32.60% 31.88% 32.42% 28.86% 26.05% 22.45% -
Total Cost 126,835 141,126 126,923 118,885 121,455 110,769 78,477 37.76%
-
Net Worth 145,528 90,074 144,973 139,653 141,077 89,981 117,816 15.13%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 8,996 8,996 8,996 4,497 - - - -
Div Payout % 71.99% 66.86% 50.20% 29.44% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 145,528 90,074 144,973 139,653 141,077 89,981 117,816 15.13%
NOSH 89,782 90,074 89,978 89,942 89,738 89,981 78,460 9.41%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.97% 8.70% 12.37% 11.39% 12.34% 15.87% 16.91% -
ROE 8.59% 14.94% 12.36% 10.94% 12.12% 22.59% 13.07% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 155.19 171.62 160.97 149.16 154.40 146.33 120.37 18.47%
EPS 13.92 14.94 19.91 16.99 19.06 22.59 19.62 -20.46%
DPS 10.00 10.00 10.00 5.00 0.00 0.00 0.00 -
NAPS 1.6209 1.00 1.6112 1.5527 1.5721 1.00 1.5016 5.23%
Adjusted Per Share Value based on latest NOSH - 89,942
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 25.52 28.31 26.53 24.57 25.37 24.11 17.30 29.61%
EPS 2.29 2.46 3.28 2.80 3.13 3.72 2.82 -12.96%
DPS 1.65 1.65 1.65 0.82 0.00 0.00 0.00 -
NAPS 0.2665 0.165 0.2655 0.2558 0.2584 0.1648 0.2158 15.12%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.39 1.54 1.67 1.41 1.20 1.25 1.28 -
P/RPS 0.90 0.90 1.04 0.95 0.78 0.85 1.06 -10.34%
P/EPS 9.99 10.31 8.39 8.30 6.30 5.53 6.52 32.94%
EY 10.01 9.70 11.92 12.05 15.88 18.07 15.33 -24.75%
DY 7.19 6.49 5.99 3.55 0.00 0.00 0.00 -
P/NAPS 0.86 1.54 1.04 0.91 0.76 1.25 0.85 0.78%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 09/02/06 02/11/05 22/08/05 26/05/05 24/02/05 - -
Price 1.30 1.47 1.57 1.44 1.37 1.20 0.00 -
P/RPS 0.84 0.86 0.98 0.97 0.89 0.82 0.00 -
P/EPS 9.34 9.84 7.88 8.48 7.19 5.31 0.00 -
EY 10.71 10.16 12.68 11.80 13.91 18.83 0.00 -
DY 7.69 6.80 6.37 3.47 0.00 0.00 0.00 -
P/NAPS 0.80 1.47 0.97 0.93 0.87 1.20 0.00 -

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