[IBRACO] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 14.28%
YoY- 69.38%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 223,100 177,142 166,932 131,505 117,211 122,340 110,170 60.13%
PBT 51,186 44,013 51,130 21,518 18,964 18,950 12,448 156.88%
Tax -13,008 -10,989 -12,510 -5,325 -4,723 -4,843 -3,693 131.67%
NP 38,178 33,024 38,620 16,193 14,241 14,107 8,755 167.15%
-
NP to SH 37,876 33,076 38,755 16,306 14,268 14,112 8,762 165.59%
-
Tax Rate 25.41% 24.97% 24.47% 24.75% 24.91% 25.56% 29.67% -
Total Cost 184,922 144,118 128,312 115,312 102,970 108,233 101,415 49.30%
-
Net Worth 215,864 126,111 216,474 195,186 191,978 189,680 180,243 12.78%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 12,611 12,611 6,063 6,063 6,063 6,063 4,488 99.25%
Div Payout % 33.30% 38.13% 15.64% 37.18% 42.50% 42.96% 51.23% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 215,864 126,111 216,474 195,186 191,978 189,680 180,243 12.78%
NOSH 126,428 126,111 125,455 122,083 121,860 121,263 121,343 2.77%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 17.11% 18.64% 23.14% 12.31% 12.15% 11.53% 7.95% -
ROE 17.55% 26.23% 17.90% 8.35% 7.43% 7.44% 4.86% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 176.46 140.47 133.06 107.72 96.18 100.89 90.79 55.80%
EPS 29.96 26.23 30.89 13.36 11.71 11.64 7.22 158.45%
DPS 9.97 10.00 4.83 5.00 5.00 5.00 3.75 92.02%
NAPS 1.7074 1.00 1.7255 1.5988 1.5754 1.5642 1.4854 9.73%
Adjusted Per Share Value based on latest NOSH - 122,083
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 40.86 32.44 30.57 24.08 21.47 22.40 20.18 60.11%
EPS 6.94 6.06 7.10 2.99 2.61 2.58 1.60 166.20%
DPS 2.31 2.31 1.11 1.11 1.11 1.11 0.82 99.59%
NAPS 0.3953 0.231 0.3964 0.3575 0.3516 0.3474 0.3301 12.78%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.60 1.85 2.15 1.57 1.60 1.60 1.26 -
P/RPS 0.91 1.32 1.62 1.46 1.66 1.59 1.39 -24.62%
P/EPS 5.34 7.05 6.96 11.75 13.67 13.75 17.45 -54.62%
EY 18.72 14.18 14.37 8.51 7.32 7.27 5.73 120.33%
DY 6.23 5.41 2.25 3.18 3.13 3.13 2.98 63.57%
P/NAPS 0.94 1.85 1.25 0.98 1.02 1.02 0.85 6.94%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 21/11/13 22/08/13 20/05/13 27/02/13 22/11/12 -
Price 1.76 1.75 2.01 2.20 1.75 1.62 1.59 -
P/RPS 1.00 1.25 1.51 2.04 1.82 1.61 1.75 -31.16%
P/EPS 5.87 6.67 6.51 16.47 14.95 13.92 22.02 -58.61%
EY 17.02 14.99 15.37 6.07 6.69 7.18 4.54 141.51%
DY 5.67 5.71 2.40 2.27 2.86 3.09 2.36 79.47%
P/NAPS 1.03 1.75 1.16 1.38 1.11 1.04 1.07 -2.51%

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