[IBRACO] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 16.06%
YoY- 65.65%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 129,972 76,252 156,020 228,720 236,020 52,188 72,704 10.16%
PBT 12,948 13,816 48,008 66,472 37,136 8,444 8,388 7.50%
Tax -3,104 944 -12,620 -15,848 -10,324 -2,248 -2,728 2.17%
NP 9,844 14,760 35,388 50,624 26,812 6,196 5,660 9.65%
-
NP to SH 9,300 13,344 32,368 42,220 25,488 6,288 5,664 8.61%
-
Tax Rate 23.97% -6.83% 26.29% 23.84% 27.80% 26.62% 32.52% -
Total Cost 120,128 61,492 120,632 178,096 209,208 45,992 67,044 10.20%
-
Net Worth 320,529 324,996 320,032 243,866 215,864 191,978 178,820 10.21%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 320,529 324,996 320,032 243,866 215,864 191,978 178,820 10.21%
NOSH 496,405 496,405 496,405 126,558 126,428 121,860 118,991 26.86%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 7.57% 19.36% 22.68% 22.13% 11.36% 11.87% 7.78% -
ROE 2.90% 4.11% 10.11% 17.31% 11.81% 3.28% 3.17% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 26.18 15.36 31.43 180.72 186.68 42.83 61.10 -13.16%
EPS 1.88 2.68 9.68 33.36 20.16 5.16 4.76 -14.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6457 0.6547 0.6447 1.9269 1.7074 1.5754 1.5028 -13.12%
Adjusted Per Share Value based on latest NOSH - 126,558
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 23.83 13.98 28.60 41.93 43.27 9.57 13.33 10.16%
EPS 1.70 2.45 5.93 7.74 4.67 1.15 1.04 8.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5876 0.5958 0.5867 0.4471 0.3957 0.3519 0.3278 10.21%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.725 0.95 1.09 1.90 1.60 1.60 1.27 -
P/RPS 2.77 6.18 3.47 1.05 0.86 3.74 2.08 4.88%
P/EPS 38.70 35.34 16.72 5.70 7.94 31.01 26.68 6.39%
EY 2.58 2.83 5.98 17.56 12.60 3.23 3.75 -6.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.45 1.69 0.99 0.94 1.02 0.85 4.70%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 26/05/17 20/05/16 22/05/15 30/05/14 20/05/13 30/05/12 -
Price 0.51 0.865 1.02 1.93 1.76 1.75 1.17 -
P/RPS 1.95 5.63 3.25 1.07 0.94 4.09 1.91 0.34%
P/EPS 27.22 32.18 15.64 5.79 8.73 33.91 24.58 1.71%
EY 3.67 3.11 6.39 17.28 11.45 2.95 4.07 -1.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.32 1.58 1.00 1.03 1.11 0.78 0.21%

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