[IBRACO] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -32.93%
YoY- -41.09%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 96,207 100,480 138,828 158,770 216,074 244,400 235,863 -44.96%
PBT 16,838 19,279 31,830 40,378 61,546 71,247 65,635 -59.59%
Tax -3,091 -4,840 -7,962 -11,353 -16,575 -18,233 -16,978 -67.84%
NP 13,747 14,439 23,868 29,025 44,971 53,014 48,657 -56.91%
-
NP to SH 12,824 13,979 22,318 27,074 40,368 47,208 43,496 -55.66%
-
Tax Rate 18.36% 25.11% 25.01% 28.12% 26.93% 25.59% 25.87% -
Total Cost 82,460 86,041 114,960 129,745 171,103 191,386 187,206 -42.07%
-
Net Worth 331,202 328,025 324,996 321,670 335,768 331,400 320,032 2.31%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 17,374 17,374 17,374 17,374 17,978 17,978 17,978 -2.25%
Div Payout % 135.48% 124.29% 77.85% 64.17% 44.54% 38.08% 41.33% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 331,202 328,025 324,996 321,670 335,768 331,400 320,032 2.31%
NOSH 496,405 496,405 496,405 496,405 496,405 496,405 496,405 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 14.29% 14.37% 17.19% 18.28% 20.81% 21.69% 20.63% -
ROE 3.87% 4.26% 6.87% 8.42% 12.02% 14.25% 13.59% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.38 20.24 27.97 31.98 43.53 49.23 47.51 -44.96%
EPS 2.58 2.82 4.50 5.45 8.13 9.51 8.76 -55.70%
DPS 3.50 3.50 3.50 3.50 3.62 3.62 3.62 -2.22%
NAPS 0.6672 0.6608 0.6547 0.648 0.6764 0.6676 0.6447 2.31%
Adjusted Per Share Value based on latest NOSH - 496,405
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.62 18.40 25.42 29.08 39.57 44.76 43.19 -44.96%
EPS 2.35 2.56 4.09 4.96 7.39 8.65 7.97 -55.66%
DPS 3.18 3.18 3.18 3.18 3.29 3.29 3.29 -2.23%
NAPS 0.6065 0.6007 0.5952 0.5891 0.6149 0.6069 0.5861 2.30%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.915 0.81 0.95 1.00 0.99 0.99 1.09 -
P/RPS 4.72 4.00 3.40 3.13 2.27 2.01 2.29 61.88%
P/EPS 35.42 28.76 21.13 18.34 12.17 10.41 12.44 100.75%
EY 2.82 3.48 4.73 5.45 8.21 9.61 8.04 -50.23%
DY 3.83 4.32 3.68 3.50 3.66 3.66 3.32 9.98%
P/NAPS 1.37 1.23 1.45 1.54 1.46 1.48 1.69 -13.04%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 25/08/17 26/05/17 24/02/17 18/11/16 19/08/16 20/05/16 -
Price 0.88 0.89 0.865 0.93 0.975 1.03 1.02 -
P/RPS 4.54 4.40 3.09 2.91 2.24 2.09 2.15 64.51%
P/EPS 34.06 31.60 19.24 17.05 11.99 10.83 11.64 104.44%
EY 2.94 3.16 5.20 5.86 8.34 9.23 8.59 -51.03%
DY 3.98 3.93 4.05 3.76 3.71 3.52 3.55 7.91%
P/NAPS 1.32 1.35 1.32 1.44 1.44 1.54 1.58 -11.28%

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