[IBRACO] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 8.34%
YoY- -47.45%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 226,781 218,666 154,729 95,273 99,830 1,088 1,326 135.50%
PBT 60,157 38,498 51,453 8,546 14,442 -5,249 -4,453 -
Tax -15,421 -11,610 -13,133 -2,910 -3,717 -389 72 -
NP 44,736 26,888 38,320 5,636 10,725 -5,638 -4,381 -
-
NP to SH 39,198 27,540 38,493 5,636 10,725 -5,638 -4,381 -
-
Tax Rate 25.63% 30.16% 25.52% 34.05% 25.74% - - -
Total Cost 182,045 191,778 116,409 89,637 89,105 6,726 5,707 78.03%
-
Net Worth 263,277 230,227 212,612 178,374 169,413 132,064 141,128 10.94%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 6,004 - - - -
Div Payout % - - - 106.53% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 263,277 230,227 212,612 178,374 169,413 132,064 141,128 10.94%
NOSH 177,287 126,485 123,218 120,085 116,579 99,505 99,575 10.08%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 19.73% 12.30% 24.77% 5.92% 10.74% -518.26% -330.25% -
ROE 14.89% 11.96% 18.10% 3.16% 6.33% -4.27% -3.10% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 151.99 172.88 125.57 79.34 85.63 1.09 1.33 120.21%
EPS 29.20 21.77 31.24 4.69 9.20 -5.67 -4.40 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.7645 1.8202 1.7255 1.4854 1.4532 1.3272 1.4173 3.71%
Adjusted Per Share Value based on latest NOSH - 121,343
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 41.57 40.09 28.36 17.47 18.30 0.20 0.24 136.00%
EPS 7.19 5.05 7.06 1.03 1.97 -1.03 -0.80 -
DPS 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
NAPS 0.4826 0.422 0.3898 0.327 0.3106 0.2421 0.2587 10.94%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.40 1.65 2.15 1.26 1.17 1.19 1.01 -
P/RPS 1.58 0.95 1.71 1.59 1.37 108.83 75.81 -47.52%
P/EPS 9.14 7.58 6.88 26.85 12.72 -21.00 -22.95 -
EY 10.95 13.20 14.53 3.72 7.86 -4.76 -4.36 -
DY 0.00 0.00 0.00 3.97 0.00 0.00 0.00 -
P/NAPS 1.36 0.91 1.25 0.85 0.81 0.90 0.71 11.43%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 21/11/13 22/11/12 14/11/11 29/11/10 30/11/09 -
Price 1.18 1.82 2.01 1.59 1.32 1.18 0.99 -
P/RPS 0.78 1.05 1.60 2.00 1.54 107.92 74.31 -53.19%
P/EPS 4.49 8.36 6.43 33.88 14.35 -20.82 -22.50 -
EY 22.26 11.96 15.54 2.95 6.97 -4.80 -4.44 -
DY 0.00 0.00 0.00 3.14 0.00 0.00 0.00 -
P/NAPS 0.67 1.00 1.16 1.07 0.91 0.89 0.70 -0.72%

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