[IBRACO] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -88.86%
YoY- 11.02%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 39,005 57,180 59,005 13,047 18,176 19,387 68 187.97%
PBT 12,002 16,618 9,284 2,111 2,097 3,873 -1,000 -
Tax -3,155 -3,962 -2,581 -562 -682 -1,022 0 -
NP 8,847 12,656 6,703 1,549 1,415 2,851 -1,000 -
-
NP to SH 8,092 10,555 6,372 1,572 1,416 2,851 -1,000 -
-
Tax Rate 26.29% 23.84% 27.80% 26.62% 32.52% 26.39% - -
Total Cost 30,158 44,524 52,302 11,498 16,761 16,536 1,068 74.41%
-
Net Worth 320,032 243,866 215,864 191,978 178,820 162,772 134,613 15.51%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 320,032 243,866 215,864 191,978 178,820 162,772 134,613 15.51%
NOSH 496,405 126,558 126,428 121,860 118,991 115,425 99,009 30.79%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 22.68% 22.13% 11.36% 11.87% 7.78% 14.71% -1,470.59% -
ROE 2.53% 4.33% 2.95% 0.82% 0.79% 1.75% -0.74% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.86 45.18 46.67 10.71 15.28 16.80 0.07 119.48%
EPS 2.42 8.34 5.04 1.29 1.19 2.47 -1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6447 1.9269 1.7074 1.5754 1.5028 1.4102 1.3596 -11.68%
Adjusted Per Share Value based on latest NOSH - 121,860
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.15 10.48 10.82 2.39 3.33 3.55 0.01 198.73%
EPS 1.48 1.93 1.17 0.29 0.26 0.52 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5867 0.4471 0.3957 0.3519 0.3278 0.2984 0.2468 15.51%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.09 1.90 1.60 1.60 1.27 1.18 1.10 -
P/RPS 13.87 4.21 3.43 14.94 8.31 7.03 1,601.63 -54.65%
P/EPS 66.87 22.78 31.75 124.03 106.72 47.77 -108.91 -
EY 1.50 4.39 3.15 0.81 0.94 2.09 -0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.99 0.94 1.02 0.85 0.84 0.81 13.02%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 22/05/15 30/05/14 20/05/13 30/05/12 21/04/11 24/05/10 -
Price 1.02 1.93 1.76 1.75 1.17 1.12 0.98 -
P/RPS 12.98 4.27 3.77 16.35 7.66 6.67 1,426.91 -54.27%
P/EPS 62.57 23.14 34.92 135.66 98.32 45.34 -97.03 -
EY 1.60 4.32 2.86 0.74 1.02 2.21 -1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.00 1.03 1.11 0.78 0.79 0.72 13.98%

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