[IBRACO] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 14.51%
YoY- 165.46%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 229,061 225,095 241,673 223,100 177,142 166,932 131,505 44.62%
PBT 52,816 34,297 55,175 51,186 44,013 51,130 21,518 81.66%
Tax -14,050 -9,847 -14,239 -13,008 -10,989 -12,510 -5,325 90.60%
NP 38,766 24,450 40,936 38,178 33,024 38,620 16,193 78.67%
-
NP to SH 36,379 24,861 40,306 37,876 33,076 38,755 16,306 70.49%
-
Tax Rate 26.60% 28.71% 25.81% 25.41% 24.97% 24.47% 24.75% -
Total Cost 190,295 200,645 200,737 184,922 144,118 128,312 115,312 39.52%
-
Net Worth 233,343 230,327 221,567 215,864 126,111 216,474 195,186 12.60%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 12,656 12,611 12,611 12,611 12,611 6,063 6,063 63.11%
Div Payout % 34.79% 50.73% 31.29% 33.30% 38.13% 15.64% 37.18% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 233,343 230,327 221,567 215,864 126,111 216,474 195,186 12.60%
NOSH 126,569 126,539 126,465 126,428 126,111 125,455 122,083 2.42%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 16.92% 10.86% 16.94% 17.11% 18.64% 23.14% 12.31% -
ROE 15.59% 10.79% 18.19% 17.55% 26.23% 17.90% 8.35% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 180.98 177.89 191.10 176.46 140.47 133.06 107.72 41.19%
EPS 28.74 19.65 31.87 29.96 26.23 30.89 13.36 66.41%
DPS 10.00 10.00 10.00 9.97 10.00 4.83 5.00 58.53%
NAPS 1.8436 1.8202 1.752 1.7074 1.00 1.7255 1.5988 9.93%
Adjusted Per Share Value based on latest NOSH - 126,428
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 41.95 41.22 44.26 40.86 32.44 30.57 24.08 44.63%
EPS 6.66 4.55 7.38 6.94 6.06 7.10 2.99 70.30%
DPS 2.32 2.31 2.31 2.31 2.31 1.11 1.11 63.25%
NAPS 0.4273 0.4218 0.4058 0.3953 0.231 0.3964 0.3575 12.58%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.73 1.65 1.71 1.60 1.85 2.15 1.57 -
P/RPS 0.96 0.93 0.89 0.91 1.32 1.62 1.46 -24.32%
P/EPS 6.02 8.40 5.37 5.34 7.05 6.96 11.75 -35.89%
EY 16.61 11.91 18.64 18.72 14.18 14.37 8.51 55.99%
DY 5.78 6.06 5.85 6.23 5.41 2.25 3.18 48.77%
P/NAPS 0.94 0.91 0.98 0.94 1.85 1.25 0.98 -2.73%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 21/08/14 30/05/14 27/02/14 21/11/13 22/08/13 -
Price 1.79 1.82 1.75 1.76 1.75 2.01 2.20 -
P/RPS 0.99 1.02 0.92 1.00 1.25 1.51 2.04 -38.16%
P/EPS 6.23 9.26 5.49 5.87 6.67 6.51 16.47 -47.60%
EY 16.06 10.79 18.21 17.02 14.99 15.37 6.07 90.95%
DY 5.59 5.49 5.71 5.67 5.71 2.40 2.27 82.05%
P/NAPS 0.97 1.00 1.00 1.03 1.75 1.16 1.38 -20.89%

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