[IBRACO] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -114.76%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 122,340 113,588 28,244 3,506 66,463 73,416 95,937 4.13%
PBT 18,950 16,870 8,690 -3,348 -2,727 -11,707 7,442 16.83%
Tax -4,843 -4,298 -941 -4,160 -769 794 -2,092 15.00%
NP 14,107 12,572 7,749 -7,508 -3,496 -10,913 5,350 17.52%
-
NP to SH 14,112 12,579 7,749 -7,508 -3,496 -10,913 5,350 17.52%
-
Tax Rate 25.56% 25.48% 10.83% - - - 28.11% -
Total Cost 108,233 101,016 20,495 11,014 69,959 84,329 90,587 3.00%
-
Net Worth 188,157 174,677 138,455 136,725 144,461 151,469 149,070 3.95%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,014 - - - 4,980 - - -
Div Payout % 42.62% - - - 0.00% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 188,157 174,677 138,455 136,725 144,461 151,469 149,070 3.95%
NOSH 120,289 117,122 99,924 99,443 99,601 99,487 91,331 4.69%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.53% 11.07% 27.44% -214.15% -5.26% -14.86% 5.58% -
ROE 7.50% 7.20% 5.60% -5.49% -2.42% -7.20% 3.59% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 101.70 96.98 28.27 3.53 66.73 73.79 105.04 -0.53%
EPS 11.73 10.74 7.76 -7.55 -3.51 -10.97 5.85 12.28%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.5642 1.4914 1.3856 1.3749 1.4504 1.5225 1.6322 -0.70%
Adjusted Per Share Value based on latest NOSH - 99,575
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 22.43 20.82 5.18 0.64 12.18 13.46 17.59 4.13%
EPS 2.59 2.31 1.42 -1.38 -0.64 -2.00 0.98 17.56%
DPS 1.10 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.3449 0.3202 0.2538 0.2506 0.2648 0.2777 0.2733 3.95%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.60 1.35 1.06 1.08 0.35 0.65 1.04 -
P/RPS 1.57 1.39 3.75 30.63 0.52 0.88 0.99 7.98%
P/EPS 13.64 12.57 13.67 -14.30 -9.97 -5.93 17.75 -4.29%
EY 7.33 7.96 7.32 -6.99 -10.03 -16.88 5.63 4.49%
DY 3.13 0.00 0.00 0.00 14.29 0.00 0.00 -
P/NAPS 1.02 0.91 0.77 0.79 0.24 0.43 0.64 8.07%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 23/02/11 22/02/10 24/02/09 28/02/08 27/02/07 -
Price 1.62 1.35 1.20 1.12 0.45 0.60 0.89 -
P/RPS 1.59 1.39 4.25 31.77 0.67 0.81 0.85 10.99%
P/EPS 13.81 12.57 15.47 -14.83 -12.82 -5.47 15.19 -1.57%
EY 7.24 7.96 6.46 -6.74 -7.80 -18.28 6.58 1.60%
DY 3.09 0.00 0.00 0.00 11.11 0.00 0.00 -
P/NAPS 1.04 0.91 0.87 0.81 0.31 0.39 0.55 11.19%

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