[IBRACO] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 72.41%
YoY- 51.33%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 81,837 41,401 99,691 109,329 115,375 50,844 41,679 11.89%
PBT 11,326 7,829 28,928 27,932 17,473 6,311 3,743 20.25%
Tax -3,124 -806 -7,319 -6,871 -4,873 -1,623 -1,141 18.26%
NP 8,202 7,023 21,609 21,061 12,600 4,688 2,602 21.07%
-
NP to SH 7,412 6,352 19,447 18,198 12,025 4,795 2,601 19.05%
-
Tax Rate 27.58% 10.30% 25.30% 24.60% 27.89% 25.72% 30.48% -
Total Cost 73,635 34,378 78,082 88,268 102,775 46,156 39,077 11.13%
-
Net Worth 325,642 328,025 331,400 251,492 221,533 195,069 174,982 10.90%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 3,723 - - - - - 4,474 -3.01%
Div Payout % 50.23% - - - - - 172.02% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 325,642 328,025 331,400 251,492 221,533 195,069 174,982 10.90%
NOSH 496,405 496,405 496,405 126,638 126,445 122,010 119,311 26.80%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 10.02% 16.96% 21.68% 19.26% 10.92% 9.22% 6.24% -
ROE 2.28% 1.94% 5.87% 7.24% 5.43% 2.46% 1.49% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 16.49 8.34 20.08 86.33 91.24 41.67 34.93 -11.75%
EPS 1.49 1.28 3.92 14.37 9.51 3.93 2.18 -6.14%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 3.75 -23.51%
NAPS 0.656 0.6608 0.6676 1.9859 1.752 1.5988 1.4666 -12.54%
Adjusted Per Share Value based on latest NOSH - 126,539
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 14.99 7.58 18.26 20.02 21.13 9.31 7.63 11.90%
EPS 1.36 1.16 3.56 3.33 2.20 0.88 0.48 18.94%
DPS 0.68 0.00 0.00 0.00 0.00 0.00 0.82 -3.07%
NAPS 0.5964 0.6007 0.6069 0.4606 0.4057 0.3572 0.3205 10.89%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.56 0.81 0.99 2.05 1.71 1.57 1.12 -
P/RPS 3.40 9.71 4.93 2.37 1.87 3.77 3.21 0.96%
P/EPS 37.51 63.30 25.27 14.27 17.98 39.95 51.38 -5.10%
EY 2.67 1.58 3.96 7.01 5.56 2.50 1.95 5.37%
DY 1.34 0.00 0.00 0.00 0.00 0.00 3.35 -14.15%
P/NAPS 0.85 1.23 1.48 1.03 0.98 0.98 0.76 1.88%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 25/08/17 19/08/16 21/08/15 21/08/14 22/08/13 23/08/12 -
Price 0.56 0.89 1.03 1.70 1.75 2.20 1.17 -
P/RPS 3.40 10.67 5.13 1.97 1.92 5.28 3.35 0.24%
P/EPS 37.51 69.55 26.29 11.83 18.40 55.98 53.67 -5.79%
EY 2.67 1.44 3.80 8.45 5.43 1.79 1.86 6.20%
DY 1.34 0.00 0.00 0.00 0.00 0.00 3.21 -13.54%
P/NAPS 0.85 1.35 1.54 0.86 1.00 1.38 0.80 1.01%

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