[IBRACO] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 205.03%
YoY- 84.35%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 99,691 109,329 115,375 50,844 41,679 47,896 744 126.04%
PBT 28,928 27,932 17,473 6,311 3,743 7,620 -1,798 -
Tax -7,319 -6,871 -4,873 -1,623 -1,141 -2,067 -9 205.20%
NP 21,609 21,061 12,600 4,688 2,602 5,553 -1,807 -
-
NP to SH 19,447 18,198 12,025 4,795 2,601 5,553 -1,807 -
-
Tax Rate 25.30% 24.60% 27.89% 25.72% 30.48% 27.13% - -
Total Cost 78,082 88,268 102,775 46,156 39,077 42,343 2,551 76.77%
-
Net Worth 331,400 251,492 221,533 195,069 174,982 165,504 134,184 16.24%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 4,474 - - -
Div Payout % - - - - 172.02% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 331,400 251,492 221,533 195,069 174,982 165,504 134,184 16.24%
NOSH 496,405 126,638 126,445 122,010 119,311 115,446 99,285 30.73%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 21.68% 19.26% 10.92% 9.22% 6.24% 11.59% -242.88% -
ROE 5.87% 7.24% 5.43% 2.46% 1.49% 3.36% -1.35% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.08 86.33 91.24 41.67 34.93 41.49 0.75 72.87%
EPS 3.92 14.37 9.51 3.93 2.18 4.81 -1.82 -
DPS 0.00 0.00 0.00 0.00 3.75 0.00 0.00 -
NAPS 0.6676 1.9859 1.752 1.5988 1.4666 1.4336 1.3515 -11.08%
Adjusted Per Share Value based on latest NOSH - 122,083
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 18.28 20.04 21.15 9.32 7.64 8.78 0.14 125.07%
EPS 3.56 3.34 2.20 0.88 0.48 1.02 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.6075 0.461 0.4061 0.3576 0.3208 0.3034 0.246 16.24%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.99 2.05 1.71 1.57 1.12 1.08 0.92 -
P/RPS 4.93 2.37 1.87 3.77 3.21 2.60 122.77 -41.45%
P/EPS 25.27 14.27 17.98 39.95 51.38 22.45 -50.55 -
EY 3.96 7.01 5.56 2.50 1.95 4.45 -1.98 -
DY 0.00 0.00 0.00 0.00 3.35 0.00 0.00 -
P/NAPS 1.48 1.03 0.98 0.98 0.76 0.75 0.68 13.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 21/08/15 21/08/14 22/08/13 23/08/12 18/08/11 26/08/10 -
Price 1.03 1.70 1.75 2.20 1.17 1.15 1.02 -
P/RPS 5.13 1.97 1.92 5.28 3.35 2.77 136.12 -42.06%
P/EPS 26.29 11.83 18.40 55.98 53.67 23.91 -56.04 -
EY 3.80 8.45 5.43 1.79 1.86 4.18 -1.78 -
DY 0.00 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 1.54 0.86 1.00 1.38 0.80 0.80 0.75 12.72%

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