[IBRACO] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 134.38%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 158,770 254,038 229,061 177,142 122,340 113,588 28,244 33.30%
PBT 40,378 70,251 52,816 44,013 18,950 16,870 8,690 29.14%
Tax -11,353 -17,785 -14,050 -10,989 -4,843 -4,298 -941 51.38%
NP 29,025 52,466 38,766 33,024 14,107 12,572 7,749 24.59%
-
NP to SH 27,074 45,959 36,379 33,076 14,112 12,579 7,749 23.15%
-
Tax Rate 28.12% 25.32% 26.60% 24.97% 25.56% 25.48% 10.83% -
Total Cost 129,745 201,572 190,295 144,118 108,233 101,016 20,495 35.97%
-
Net Worth 321,670 322,792 233,252 205,424 188,157 174,677 138,455 15.06%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 17,374 17,978 12,652 12,397 6,014 - - -
Div Payout % 64.17% 39.12% 34.78% 37.48% 42.62% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 321,670 322,792 233,252 205,424 188,157 174,677 138,455 15.06%
NOSH 496,405 496,405 126,520 123,973 120,289 117,122 99,924 30.59%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 18.28% 20.65% 16.92% 18.64% 11.53% 11.07% 27.44% -
ROE 8.42% 14.24% 15.60% 16.10% 7.50% 7.20% 5.60% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.98 49.46 181.05 142.89 101.70 96.98 28.27 2.07%
EPS 5.45 11.02 9.04 26.68 11.73 10.74 7.76 -5.71%
DPS 3.50 3.50 10.00 10.00 5.00 0.00 0.00 -
NAPS 0.648 0.6284 1.8436 1.657 1.5642 1.4914 1.3856 -11.88%
Adjusted Per Share Value based on latest NOSH - 126,111
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 29.08 46.52 41.95 32.44 22.40 20.80 5.17 33.32%
EPS 4.96 8.42 6.66 6.06 2.58 2.30 1.42 23.15%
DPS 3.18 3.29 2.32 2.27 1.10 0.00 0.00 -
NAPS 0.5891 0.5911 0.4272 0.3762 0.3446 0.3199 0.2536 15.06%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.00 1.06 1.73 1.85 1.60 1.35 1.06 -
P/RPS 3.13 2.14 0.96 1.29 1.57 1.39 3.75 -2.96%
P/EPS 18.34 11.85 6.02 6.93 13.64 12.57 13.67 5.01%
EY 5.45 8.44 16.62 14.42 7.33 7.96 7.32 -4.79%
DY 3.50 3.30 5.78 5.41 3.13 0.00 0.00 -
P/NAPS 1.54 1.69 0.94 1.12 1.02 0.91 0.77 12.23%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 27/02/14 27/02/13 23/02/12 23/02/11 -
Price 0.93 1.01 1.79 1.75 1.62 1.35 1.20 -
P/RPS 2.91 2.04 0.99 1.22 1.59 1.39 4.25 -6.11%
P/EPS 17.05 11.29 6.23 6.56 13.81 12.57 15.47 1.63%
EY 5.86 8.86 16.06 15.25 7.24 7.96 6.46 -1.61%
DY 3.76 3.47 5.59 5.71 3.09 0.00 0.00 -
P/NAPS 1.44 1.61 0.97 1.06 1.04 0.91 0.87 8.75%

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