[IBRACO] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -11.41%
YoY- -3.93%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 122,340 110,170 107,371 112,377 113,588 102,301 75,396 37.88%
PBT 18,950 12,448 12,993 15,094 16,870 23,459 18,108 3.06%
Tax -4,843 -3,693 -3,372 -3,958 -4,298 -3,437 -2,999 37.44%
NP 14,107 8,755 9,621 11,136 12,572 20,022 15,109 -4.45%
-
NP to SH 14,112 8,762 9,627 11,144 12,579 20,022 15,109 -4.42%
-
Tax Rate 25.56% 29.67% 25.95% 26.22% 25.48% 14.65% 16.56% -
Total Cost 108,233 101,415 97,750 101,241 101,016 82,279 60,287 47.45%
-
Net Worth 189,680 180,243 175,547 178,820 177,519 172,377 165,537 9.45%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,063 4,488 4,488 - - - - -
Div Payout % 42.96% 51.23% 46.63% - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 189,680 180,243 175,547 178,820 177,519 172,377 165,537 9.45%
NOSH 121,263 121,343 119,696 118,991 119,028 118,619 115,470 3.30%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 11.53% 7.95% 8.96% 9.91% 11.07% 19.57% 20.04% -
ROE 7.44% 4.86% 5.48% 6.23% 7.09% 11.62% 9.13% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 100.89 90.79 89.70 94.44 95.43 86.24 65.29 33.48%
EPS 11.64 7.22 8.04 9.37 10.57 16.88 13.08 -7.44%
DPS 5.00 3.75 3.75 0.00 0.00 0.00 0.00 -
NAPS 1.5642 1.4854 1.4666 1.5028 1.4914 1.4532 1.4336 5.95%
Adjusted Per Share Value based on latest NOSH - 118,991
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.43 20.20 19.68 20.60 20.82 18.75 13.82 37.90%
EPS 2.59 1.61 1.76 2.04 2.31 3.67 2.77 -4.36%
DPS 1.11 0.82 0.82 0.00 0.00 0.00 0.00 -
NAPS 0.3477 0.3304 0.3218 0.3278 0.3254 0.316 0.3035 9.44%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.60 1.26 1.12 1.27 1.35 1.17 1.08 -
P/RPS 1.59 1.39 1.25 1.34 1.41 1.36 1.65 -2.42%
P/EPS 13.75 17.45 13.93 13.56 12.77 6.93 8.25 40.35%
EY 7.27 5.73 7.18 7.37 7.83 14.43 12.12 -28.76%
DY 3.13 2.98 3.35 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.85 0.76 0.85 0.91 0.81 0.75 22.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 23/08/12 30/05/12 23/02/12 14/11/11 18/08/11 -
Price 1.62 1.59 1.17 1.17 1.35 1.32 1.15 -
P/RPS 1.61 1.75 1.30 1.24 1.41 1.53 1.76 -5.74%
P/EPS 13.92 22.02 14.55 12.49 12.77 7.82 8.79 35.67%
EY 7.18 4.54 6.87 8.00 7.83 12.79 11.38 -26.33%
DY 3.09 2.36 3.21 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.07 0.80 0.78 0.91 0.91 0.80 19.01%

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