[IBRACO] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
19-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 140.32%
YoY- 6.86%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 131,549 81,837 41,401 99,691 109,329 115,375 50,844 17.15%
PBT 14,644 11,326 7,829 28,928 27,932 17,473 6,311 15.05%
Tax -4,332 -3,124 -806 -7,319 -6,871 -4,873 -1,623 17.76%
NP 10,312 8,202 7,023 21,609 21,061 12,600 4,688 14.03%
-
NP to SH 9,644 7,412 6,352 19,447 18,198 12,025 4,795 12.34%
-
Tax Rate 29.58% 27.58% 10.30% 25.30% 24.60% 27.89% 25.72% -
Total Cost 121,237 73,635 34,378 78,082 88,268 102,775 46,156 17.45%
-
Net Worth 347,235 325,642 328,025 331,400 251,492 221,533 195,069 10.08%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 3,723 - - - - - -
Div Payout % - 50.23% - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 347,235 325,642 328,025 331,400 251,492 221,533 195,069 10.08%
NOSH 496,405 496,405 496,405 496,405 126,638 126,445 122,010 26.33%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 7.84% 10.02% 16.96% 21.68% 19.26% 10.92% 9.22% -
ROE 2.78% 2.28% 1.94% 5.87% 7.24% 5.43% 2.46% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 26.50 16.49 8.34 20.08 86.33 91.24 41.67 -7.26%
EPS 1.94 1.49 1.28 3.92 14.37 9.51 3.93 -11.09%
DPS 0.00 0.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6995 0.656 0.6608 0.6676 1.9859 1.752 1.5988 -12.86%
Adjusted Per Share Value based on latest NOSH - 496,405
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 24.09 14.99 7.58 18.26 20.02 21.13 9.31 17.16%
EPS 1.77 1.36 1.16 3.56 3.33 2.20 0.88 12.34%
DPS 0.00 0.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6359 0.5964 0.6007 0.6069 0.4606 0.4057 0.3572 10.08%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.69 0.56 0.81 0.99 2.05 1.71 1.57 -
P/RPS 2.60 3.40 9.71 4.93 2.37 1.87 3.77 -6.00%
P/EPS 35.52 37.51 63.30 25.27 14.27 17.98 39.95 -1.93%
EY 2.82 2.67 1.58 3.96 7.01 5.56 2.50 2.02%
DY 0.00 1.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.85 1.23 1.48 1.03 0.98 0.98 0.16%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 24/08/18 25/08/17 19/08/16 21/08/15 21/08/14 22/08/13 -
Price 0.65 0.56 0.89 1.03 1.70 1.75 2.20 -
P/RPS 2.45 3.40 10.67 5.13 1.97 1.92 5.28 -12.00%
P/EPS 33.46 37.51 69.55 26.29 11.83 18.40 55.98 -8.21%
EY 2.99 2.67 1.44 3.80 8.45 5.43 1.79 8.92%
DY 0.00 1.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.85 1.35 1.54 0.86 1.00 1.38 -6.36%

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