[IBRACO] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 20.16%
YoY- 6.86%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 263,098 163,674 82,802 199,382 218,658 230,750 101,688 17.15%
PBT 29,288 22,652 15,658 57,856 55,864 34,946 12,622 15.05%
Tax -8,664 -6,248 -1,612 -14,638 -13,742 -9,746 -3,246 17.76%
NP 20,624 16,404 14,046 43,218 42,122 25,200 9,376 14.03%
-
NP to SH 19,288 14,824 12,704 38,894 36,396 24,050 9,590 12.34%
-
Tax Rate 29.58% 27.58% 10.30% 25.30% 24.60% 27.89% 25.72% -
Total Cost 242,474 147,270 68,756 156,164 176,536 205,550 92,312 17.45%
-
Net Worth 347,235 325,642 328,025 331,400 251,492 221,533 195,069 10.08%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 7,446 - - - - - -
Div Payout % - 50.23% - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 347,235 325,642 328,025 331,400 251,492 221,533 195,069 10.08%
NOSH 496,405 496,405 496,405 496,405 126,638 126,445 122,010 26.33%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 7.84% 10.02% 16.96% 21.68% 19.26% 10.92% 9.22% -
ROE 5.55% 4.55% 3.87% 11.74% 14.47% 10.86% 4.92% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 53.00 32.97 16.68 40.17 172.66 182.49 83.34 -7.26%
EPS 3.88 2.98 2.56 7.84 28.74 19.02 7.86 -11.09%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6995 0.656 0.6608 0.6676 1.9859 1.752 1.5988 -12.86%
Adjusted Per Share Value based on latest NOSH - 496,405
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 48.18 29.97 15.16 36.51 40.04 42.26 18.62 17.16%
EPS 3.53 2.71 2.33 7.12 6.67 4.40 1.76 12.29%
DPS 0.00 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6359 0.5964 0.6007 0.6069 0.4606 0.4057 0.3572 10.08%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.69 0.56 0.81 0.99 2.05 1.71 1.57 -
P/RPS 1.30 1.70 4.86 2.46 1.19 0.94 1.88 -5.96%
P/EPS 17.76 18.75 31.65 12.64 7.13 8.99 19.97 -1.93%
EY 5.63 5.33 3.16 7.91 14.02 11.12 5.01 1.96%
DY 0.00 2.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.85 1.23 1.48 1.03 0.98 0.98 0.16%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 24/08/18 25/08/17 19/08/16 21/08/15 21/08/14 22/08/13 -
Price 0.65 0.56 0.89 1.03 1.70 1.75 2.20 -
P/RPS 1.23 1.70 5.34 2.56 0.98 0.96 2.64 -11.94%
P/EPS 16.73 18.75 34.78 13.15 5.92 9.20 27.99 -8.21%
EY 5.98 5.33 2.88 7.61 16.91 10.87 3.57 8.97%
DY 0.00 2.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.85 1.35 1.54 0.86 1.00 1.38 -6.36%

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