[IBRACO] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 52.51%
YoY- 84.35%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 199,382 218,658 230,750 101,688 83,358 95,792 1,488 126.04%
PBT 57,856 55,864 34,946 12,622 7,486 15,240 -3,596 -
Tax -14,638 -13,742 -9,746 -3,246 -2,282 -4,134 -18 205.20%
NP 43,218 42,122 25,200 9,376 5,204 11,106 -3,614 -
-
NP to SH 38,894 36,396 24,050 9,590 5,202 11,106 -3,614 -
-
Tax Rate 25.30% 24.60% 27.89% 25.72% 30.48% 27.13% - -
Total Cost 156,164 176,536 205,550 92,312 78,154 84,686 5,102 76.77%
-
Net Worth 331,400 251,492 221,533 195,069 174,982 165,504 134,184 16.24%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 8,948 - - -
Div Payout % - - - - 172.02% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 331,400 251,492 221,533 195,069 174,982 165,504 134,184 16.24%
NOSH 496,405 126,638 126,445 122,010 119,311 115,446 99,285 30.73%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 21.68% 19.26% 10.92% 9.22% 6.24% 11.59% -242.88% -
ROE 11.74% 14.47% 10.86% 4.92% 2.97% 6.71% -2.69% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 40.17 172.66 182.49 83.34 69.87 82.97 1.50 72.88%
EPS 7.84 28.74 19.02 7.86 4.36 9.62 -3.64 -
DPS 0.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 0.6676 1.9859 1.752 1.5988 1.4666 1.4336 1.3515 -11.08%
Adjusted Per Share Value based on latest NOSH - 122,083
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 36.55 40.08 42.30 18.64 15.28 17.56 0.27 126.42%
EPS 7.13 6.67 4.41 1.76 0.95 2.04 -0.66 -
DPS 0.00 0.00 0.00 0.00 1.64 0.00 0.00 -
NAPS 0.6075 0.461 0.4061 0.3576 0.3208 0.3034 0.246 16.24%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.99 2.05 1.71 1.57 1.12 1.08 0.92 -
P/RPS 2.46 1.19 0.94 1.88 1.60 1.30 61.39 -41.47%
P/EPS 12.64 7.13 8.99 19.97 25.69 11.23 -25.27 -
EY 7.91 14.02 11.12 5.01 3.89 8.91 -3.96 -
DY 0.00 0.00 0.00 0.00 6.70 0.00 0.00 -
P/NAPS 1.48 1.03 0.98 0.98 0.76 0.75 0.68 13.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 21/08/15 21/08/14 22/08/13 23/08/12 18/08/11 26/08/10 -
Price 1.03 1.70 1.75 2.20 1.17 1.15 1.02 -
P/RPS 2.56 0.98 0.96 2.64 1.67 1.39 68.06 -42.08%
P/EPS 13.15 5.92 9.20 27.99 26.83 11.95 -28.02 -
EY 7.61 16.91 10.87 3.57 3.73 8.37 -3.57 -
DY 0.00 0.00 0.00 0.00 6.41 0.00 0.00 -
P/NAPS 1.54 0.86 1.00 1.38 0.80 0.80 0.75 12.72%

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