[IBRACO] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 32.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 144,842 134,162 138,559 131,669 94,446 58,418 26,829 207.43%
PBT 26,306 22,606 24,044 28,264 20,592 12,444 6,249 160.48%
Tax -8,387 -7,329 -6,940 -7,364 -4,623 -2,336 -1,080 291.66%
NP 17,919 15,277 17,104 20,900 15,969 10,108 5,169 128.88%
-
NP to SH 17,919 15,277 17,104 20,327 15,396 9,535 4,596 147.51%
-
Tax Rate 31.88% 32.42% 28.86% 26.05% 22.45% 18.77% 17.28% -
Total Cost 126,923 118,885 121,455 110,769 78,477 48,310 21,660 224.67%
-
Net Worth 144,973 139,653 141,077 89,981 117,816 104,590 111,866 18.84%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 8,996 4,497 - - - - - -
Div Payout % 50.20% 29.44% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 144,973 139,653 141,077 89,981 117,816 104,590 111,866 18.84%
NOSH 89,978 89,942 89,738 89,981 78,460 72,632 77,149 10.78%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.37% 11.39% 12.34% 15.87% 16.91% 17.30% 19.27% -
ROE 12.36% 10.94% 12.12% 22.59% 13.07% 9.12% 4.11% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 160.97 149.16 154.40 146.33 120.37 80.43 34.78 177.46%
EPS 19.91 16.99 19.06 22.59 19.62 13.13 5.96 123.30%
DPS 10.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6112 1.5527 1.5721 1.00 1.5016 1.44 1.45 7.27%
Adjusted Per Share Value based on latest NOSH - 89,981
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.55 24.59 25.40 24.14 17.31 10.71 4.92 207.34%
EPS 3.28 2.80 3.14 3.73 2.82 1.75 0.84 147.76%
DPS 1.65 0.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2658 0.256 0.2586 0.165 0.216 0.1917 0.2051 18.84%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 - -
Price 1.67 1.41 1.20 1.25 1.28 1.38 0.00 -
P/RPS 1.04 0.95 0.78 0.85 1.06 1.72 0.00 -
P/EPS 8.39 8.30 6.30 5.53 6.52 10.51 0.00 -
EY 11.92 12.05 15.88 18.07 15.33 9.51 0.00 -
DY 5.99 3.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.91 0.76 1.25 0.85 0.96 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 02/11/05 22/08/05 26/05/05 24/02/05 - - - -
Price 1.57 1.44 1.37 1.20 0.00 0.00 0.00 -
P/RPS 0.98 0.97 0.89 0.82 0.00 0.00 0.00 -
P/EPS 7.88 8.48 7.19 5.31 0.00 0.00 0.00 -
EY 12.68 11.80 13.91 18.83 0.00 0.00 0.00 -
DY 6.37 3.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.93 0.87 1.20 0.00 0.00 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