[IBRACO] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 237.43%
YoY- 203.21%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 177,142 122,340 113,588 28,244 3,506 66,463 73,416 15.79%
PBT 44,013 18,950 16,870 8,690 -3,348 -2,727 -11,707 -
Tax -10,989 -4,843 -4,298 -941 -4,160 -769 794 -
NP 33,024 14,107 12,572 7,749 -7,508 -3,496 -10,913 -
-
NP to SH 33,076 14,112 12,579 7,749 -7,508 -3,496 -10,913 -
-
Tax Rate 24.97% 25.56% 25.48% 10.83% - - - -
Total Cost 144,118 108,233 101,016 20,495 11,014 69,959 84,329 9.33%
-
Net Worth 205,424 188,157 174,677 138,455 136,725 144,461 151,469 5.20%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 12,397 6,014 - - - 4,980 - -
Div Payout % 37.48% 42.62% - - - 0.00% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 205,424 188,157 174,677 138,455 136,725 144,461 151,469 5.20%
NOSH 123,973 120,289 117,122 99,924 99,443 99,601 99,487 3.73%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 18.64% 11.53% 11.07% 27.44% -214.15% -5.26% -14.86% -
ROE 16.10% 7.50% 7.20% 5.60% -5.49% -2.42% -7.20% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 142.89 101.70 96.98 28.27 3.53 66.73 73.79 11.63%
EPS 26.68 11.73 10.74 7.76 -7.55 -3.51 -10.97 -
DPS 10.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.657 1.5642 1.4914 1.3856 1.3749 1.4504 1.5225 1.41%
Adjusted Per Share Value based on latest NOSH - 101,020
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 32.44 22.40 20.80 5.17 0.64 12.17 13.45 15.78%
EPS 6.06 2.58 2.30 1.42 -1.37 -0.64 -2.00 -
DPS 2.27 1.10 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.3762 0.3446 0.3199 0.2536 0.2504 0.2646 0.2774 5.20%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.85 1.60 1.35 1.06 1.08 0.35 0.65 -
P/RPS 1.29 1.57 1.39 3.75 30.63 0.52 0.88 6.57%
P/EPS 6.93 13.64 12.57 13.67 -14.30 -9.97 -5.93 -
EY 14.42 7.33 7.96 7.32 -6.99 -10.03 -16.88 -
DY 5.41 3.13 0.00 0.00 0.00 14.29 0.00 -
P/NAPS 1.12 1.02 0.91 0.77 0.79 0.24 0.43 17.28%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 23/02/12 23/02/11 22/02/10 24/02/09 28/02/08 -
Price 1.75 1.62 1.35 1.20 1.12 0.45 0.60 -
P/RPS 1.22 1.59 1.39 4.25 31.77 0.67 0.81 7.05%
P/EPS 6.56 13.81 12.57 15.47 -14.83 -12.82 -5.47 -
EY 15.25 7.24 7.96 6.46 -6.74 -7.80 -18.28 -
DY 5.71 3.09 0.00 0.00 0.00 11.11 0.00 -
P/NAPS 1.06 1.04 0.91 0.87 0.81 0.31 0.39 18.11%

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