[IBRACO] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
14-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 44.86%
YoY- 290.21%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 164,000 116,047 71,455 74,873 816 995 66,107 16.34%
PBT 28,874 38,590 6,410 10,832 -3,937 -3,340 258 119.44%
Tax -8,708 -9,850 -2,183 -2,788 -292 54 -1,659 31.81%
NP 20,166 28,740 4,227 8,044 -4,229 -3,286 -1,401 -
-
NP to SH 20,655 28,870 4,227 8,044 -4,229 -3,286 -1,401 -
-
Tax Rate 30.16% 25.52% 34.06% 25.74% - - 643.02% -
Total Cost 143,834 87,307 67,228 66,829 5,045 4,281 67,508 13.42%
-
Net Worth 230,227 212,612 178,374 169,413 132,064 141,128 146,200 7.85%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - 4,503 - - - 4,968 -
Div Payout % - - 106.53% - - - 0.00% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 230,227 212,612 178,374 169,413 132,064 141,128 146,200 7.85%
NOSH 126,484 123,218 120,085 116,579 99,505 99,575 99,361 4.10%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.30% 24.77% 5.92% 10.74% -518.26% -330.25% -2.12% -
ROE 8.97% 13.58% 2.37% 4.75% -3.20% -2.33% -0.96% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 129.66 94.18 59.50 64.22 0.82 1.00 66.53 11.75%
EPS 16.33 23.43 3.52 6.90 -4.25 -3.30 -1.41 -
DPS 0.00 0.00 3.75 0.00 0.00 0.00 5.00 -
NAPS 1.8202 1.7255 1.4854 1.4532 1.3272 1.4173 1.4714 3.60%
Adjusted Per Share Value based on latest NOSH - 118,619
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 30.06 21.27 13.10 13.73 0.15 0.18 12.12 16.33%
EPS 3.79 5.29 0.77 1.47 -0.78 -0.60 -0.26 -
DPS 0.00 0.00 0.83 0.00 0.00 0.00 0.91 -
NAPS 0.422 0.3898 0.327 0.3106 0.2421 0.2587 0.268 7.85%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.65 2.15 1.26 1.17 1.19 1.01 0.56 -
P/RPS 1.27 2.28 2.12 1.82 145.11 101.08 0.84 7.12%
P/EPS 10.10 9.18 35.80 16.96 -28.00 -30.61 -39.72 -
EY 9.90 10.90 2.79 5.90 -3.57 -3.27 -2.52 -
DY 0.00 0.00 2.98 0.00 0.00 0.00 8.93 -
P/NAPS 0.91 1.25 0.85 0.81 0.90 0.71 0.38 15.65%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 21/11/13 22/11/12 14/11/11 29/11/10 30/11/09 21/11/08 -
Price 1.82 2.01 1.59 1.32 1.18 0.99 0.49 -
P/RPS 1.40 2.13 2.67 2.06 143.89 99.08 0.74 11.20%
P/EPS 11.15 8.58 45.17 19.13 -27.76 -30.00 -34.75 -
EY 8.97 11.66 2.21 5.23 -3.60 -3.33 -2.88 -
DY 0.00 0.00 2.36 0.00 0.00 0.00 10.20 -
P/NAPS 1.00 1.16 1.07 0.91 0.89 0.70 0.33 20.28%

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