[IBRACO] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -7.13%
YoY- -26.94%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 95,937 109,244 129,363 139,331 154,582 144,842 134,162 -19.98%
PBT 7,442 2,452 11,959 18,578 19,963 26,306 22,606 -52.22%
Tax -2,092 -1,601 -3,960 -6,082 -6,507 -8,387 -7,329 -56.54%
NP 5,350 851 7,999 12,496 13,456 17,919 15,277 -50.22%
-
NP to SH 5,350 851 7,999 12,496 13,456 17,919 15,277 -50.22%
-
Tax Rate 28.11% 65.29% 33.11% 32.74% 32.60% 31.88% 32.42% -
Total Cost 90,587 108,393 121,364 126,835 141,126 126,923 118,885 -16.53%
-
Net Worth 91,500 142,194 141,153 145,528 90,074 144,973 139,653 -24.50%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 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
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 91,500 142,194 141,153 145,528 90,074 144,973 139,653 -24.50%
NOSH 91,500 89,735 89,935 89,782 90,074 89,978 89,942 1.14%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.58% 0.78% 6.18% 8.97% 8.70% 12.37% 11.39% -
ROE 5.85% 0.60% 5.67% 8.59% 14.94% 12.36% 10.94% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 104.85 121.74 143.84 155.19 171.62 160.97 149.16 -20.89%
EPS 5.85 0.95 8.89 13.92 14.94 19.91 16.99 -50.77%
DPS 0.00 0.00 5.00 10.00 10.00 10.00 5.00 -
NAPS 1.00 1.5846 1.5695 1.6209 1.00 1.6112 1.5527 -25.36%
Adjusted Per Share Value based on latest NOSH - 89,782
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.57 20.01 23.69 25.52 28.31 26.53 24.57 -19.98%
EPS 0.98 0.16 1.46 2.29 2.46 3.28 2.80 -50.24%
DPS 0.00 0.00 0.82 1.65 1.65 1.65 0.82 -
NAPS 0.1676 0.2604 0.2585 0.2665 0.165 0.2655 0.2558 -24.50%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.04 1.06 1.25 1.39 1.54 1.67 1.41 -
P/RPS 0.99 0.87 0.87 0.90 0.90 1.04 0.95 2.77%
P/EPS 17.79 111.77 14.05 9.99 10.31 8.39 8.30 66.00%
EY 5.62 0.89 7.12 10.01 9.70 11.92 12.05 -39.77%
DY 0.00 0.00 4.00 7.19 6.49 5.99 3.55 -
P/NAPS 1.04 0.67 0.80 0.86 1.54 1.04 0.91 9.28%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 16/11/06 25/08/06 23/05/06 09/02/06 02/11/05 22/08/05 -
Price 0.89 0.85 1.24 1.30 1.47 1.57 1.44 -
P/RPS 0.85 0.70 0.86 0.84 0.86 0.98 0.97 -8.40%
P/EPS 15.22 89.63 13.94 9.34 9.84 7.88 8.48 47.53%
EY 6.57 1.12 7.17 10.71 10.16 12.68 11.80 -32.24%
DY 0.00 0.00 4.03 7.69 6.80 6.37 3.47 -
P/NAPS 0.89 0.54 0.79 0.80 1.47 0.97 0.93 -2.88%

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