[IBRACO] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
14-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -3.43%
YoY- 290.21%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 218,666 154,729 95,273 99,830 1,088 1,326 88,142 16.34%
PBT 38,498 51,453 8,546 14,442 -5,249 -4,453 344 119.44%
Tax -11,610 -13,133 -2,910 -3,717 -389 72 -2,212 31.81%
NP 26,888 38,320 5,636 10,725 -5,638 -4,381 -1,868 -
-
NP to SH 27,540 38,493 5,636 10,725 -5,638 -4,381 -1,868 -
-
Tax Rate 30.16% 25.52% 34.05% 25.74% - - 643.02% -
Total Cost 191,778 116,409 89,637 89,105 6,726 5,707 90,010 13.42%
-
Net Worth 230,227 212,612 178,374 169,413 132,064 141,128 146,200 7.85%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - 6,004 - - - 6,624 -
Div Payout % - - 106.53% - - - 0.00% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 230,227 212,612 178,374 169,413 132,064 141,128 146,200 7.85%
NOSH 126,485 123,218 120,085 116,579 99,505 99,575 99,361 4.10%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.30% 24.77% 5.92% 10.74% -518.26% -330.25% -2.12% -
ROE 11.96% 18.10% 3.16% 6.33% -4.27% -3.10% -1.28% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 172.88 125.57 79.34 85.63 1.09 1.33 88.71 11.75%
EPS 21.77 31.24 4.69 9.20 -5.67 -4.40 -1.88 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 6.67 -
NAPS 1.8202 1.7255 1.4854 1.4532 1.3272 1.4173 1.4714 3.60%
Adjusted Per Share Value based on latest NOSH - 118,619
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 40.05 28.34 17.45 18.28 0.20 0.24 16.14 16.34%
EPS 5.04 7.05 1.03 1.96 -1.03 -0.80 -0.34 -
DPS 0.00 0.00 1.10 0.00 0.00 0.00 1.21 -
NAPS 0.4216 0.3894 0.3267 0.3103 0.2419 0.2585 0.2677 7.85%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.65 2.15 1.26 1.17 1.19 1.01 0.56 -
P/RPS 0.95 1.71 1.59 1.37 108.83 75.81 0.63 7.08%
P/EPS 7.58 6.88 26.85 12.72 -21.00 -22.95 -29.79 -
EY 13.20 14.53 3.72 7.86 -4.76 -4.36 -3.36 -
DY 0.00 0.00 3.97 0.00 0.00 0.00 11.90 -
P/NAPS 0.91 1.25 0.85 0.81 0.90 0.71 0.38 15.65%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 21/11/13 22/11/12 14/11/11 29/11/10 30/11/09 21/11/08 -
Price 1.82 2.01 1.59 1.32 1.18 0.99 0.49 -
P/RPS 1.05 1.60 2.00 1.54 107.92 74.31 0.55 11.37%
P/EPS 8.36 6.43 33.88 14.35 -20.82 -22.50 -26.06 -
EY 11.96 15.54 2.95 6.97 -4.80 -4.44 -3.84 -
DY 0.00 0.00 3.14 0.00 0.00 0.00 13.61 -
P/NAPS 1.00 1.16 1.07 0.91 0.89 0.70 0.33 20.28%

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