[IBRACO] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
02-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 17.29%
YoY- 16.39%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 129,363 139,331 154,582 144,842 134,162 138,559 131,669 -1.17%
PBT 11,959 18,578 19,963 26,306 22,606 24,044 28,264 -43.72%
Tax -3,960 -6,082 -6,507 -8,387 -7,329 -6,940 -7,364 -33.94%
NP 7,999 12,496 13,456 17,919 15,277 17,104 20,900 -47.37%
-
NP to SH 7,999 12,496 13,456 17,919 15,277 17,104 20,327 -46.39%
-
Tax Rate 33.11% 32.74% 32.60% 31.88% 32.42% 28.86% 26.05% -
Total Cost 121,364 126,835 141,126 126,923 118,885 121,455 110,769 6.29%
-
Net Worth 141,153 145,528 90,074 144,973 139,653 141,077 89,981 35.11%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,498 8,996 8,996 8,996 4,497 - - -
Div Payout % 56.24% 71.99% 66.86% 50.20% 29.44% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 141,153 145,528 90,074 144,973 139,653 141,077 89,981 35.11%
NOSH 89,935 89,782 90,074 89,978 89,942 89,738 89,981 -0.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.18% 8.97% 8.70% 12.37% 11.39% 12.34% 15.87% -
ROE 5.67% 8.59% 14.94% 12.36% 10.94% 12.12% 22.59% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 143.84 155.19 171.62 160.97 149.16 154.40 146.33 -1.14%
EPS 8.89 13.92 14.94 19.91 16.99 19.06 22.59 -46.38%
DPS 5.00 10.00 10.00 10.00 5.00 0.00 0.00 -
NAPS 1.5695 1.6209 1.00 1.6112 1.5527 1.5721 1.00 35.16%
Adjusted Per Share Value based on latest NOSH - 89,978
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 23.71 25.54 28.34 26.55 24.59 25.40 24.14 -1.19%
EPS 1.47 2.29 2.47 3.28 2.80 3.14 3.73 -46.33%
DPS 0.82 1.65 1.65 1.65 0.82 0.00 0.00 -
NAPS 0.2588 0.2668 0.1651 0.2658 0.256 0.2586 0.165 35.10%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.25 1.39 1.54 1.67 1.41 1.20 1.25 -
P/RPS 0.87 0.90 0.90 1.04 0.95 0.78 0.85 1.56%
P/EPS 14.05 9.99 10.31 8.39 8.30 6.30 5.53 86.51%
EY 7.12 10.01 9.70 11.92 12.05 15.88 18.07 -46.34%
DY 4.00 7.19 6.49 5.99 3.55 0.00 0.00 -
P/NAPS 0.80 0.86 1.54 1.04 0.91 0.76 1.25 -25.79%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 23/05/06 09/02/06 02/11/05 22/08/05 26/05/05 24/02/05 -
Price 1.24 1.30 1.47 1.57 1.44 1.37 1.20 -
P/RPS 0.86 0.84 0.86 0.98 0.97 0.89 0.82 3.23%
P/EPS 13.94 9.34 9.84 7.88 8.48 7.19 5.31 90.63%
EY 7.17 10.71 10.16 12.68 11.80 13.91 18.83 -47.55%
DY 4.03 7.69 6.80 6.37 3.47 0.00 0.00 -
P/NAPS 0.79 0.80 1.47 0.97 0.93 0.87 1.20 -24.38%

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