[IBRACO] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -37.17%
YoY- 62.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 110,170 107,371 112,377 113,588 102,301 75,396 47,563 74.79%
PBT 12,448 12,993 15,094 16,870 23,459 18,108 13,563 -5.54%
Tax -3,693 -3,372 -3,958 -4,298 -3,437 -2,999 -1,963 52.22%
NP 8,755 9,621 11,136 12,572 20,022 15,109 11,600 -17.06%
-
NP to SH 8,762 9,627 11,144 12,579 20,022 15,109 11,600 -17.01%
-
Tax Rate 29.67% 25.95% 26.22% 25.48% 14.65% 16.56% 14.47% -
Total Cost 101,415 97,750 101,241 101,016 82,279 60,287 35,963 99.22%
-
Net Worth 180,243 175,547 178,820 177,519 172,377 165,537 162,772 7.01%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 4,488 4,488 - - - - - -
Div Payout % 51.23% 46.63% - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 180,243 175,547 178,820 177,519 172,377 165,537 162,772 7.01%
NOSH 121,343 119,696 118,991 119,028 118,619 115,470 115,425 3.38%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.95% 8.96% 9.91% 11.07% 19.57% 20.04% 24.39% -
ROE 4.86% 5.48% 6.23% 7.09% 11.62% 9.13% 7.13% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 90.79 89.70 94.44 95.43 86.24 65.29 41.21 69.06%
EPS 7.22 8.04 9.37 10.57 16.88 13.08 10.05 -19.73%
DPS 3.75 3.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4854 1.4666 1.5028 1.4914 1.4532 1.4336 1.4102 3.51%
Adjusted Per Share Value based on latest NOSH - 119,028
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 20.18 19.66 20.58 20.80 18.73 13.81 8.71 74.82%
EPS 1.60 1.76 2.04 2.30 3.67 2.77 2.12 -17.06%
DPS 0.82 0.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3301 0.3215 0.3275 0.3251 0.3157 0.3032 0.2981 7.01%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.26 1.12 1.27 1.35 1.17 1.08 1.18 -
P/RPS 1.39 1.25 1.34 1.41 1.36 1.65 2.86 -38.10%
P/EPS 17.45 13.93 13.56 12.77 6.93 8.25 11.74 30.14%
EY 5.73 7.18 7.37 7.83 14.43 12.12 8.52 -23.18%
DY 2.98 3.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.76 0.85 0.91 0.81 0.75 0.84 0.78%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 23/08/12 30/05/12 23/02/12 14/11/11 18/08/11 21/04/11 -
Price 1.59 1.17 1.17 1.35 1.32 1.15 1.12 -
P/RPS 1.75 1.30 1.24 1.41 1.53 1.76 2.72 -25.41%
P/EPS 22.02 14.55 12.49 12.77 7.82 8.79 11.14 57.30%
EY 4.54 6.87 8.00 7.83 12.79 11.38 8.97 -36.41%
DY 2.36 3.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.80 0.78 0.91 0.91 0.80 0.79 22.34%

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