[IBRACO] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 19.3%
YoY- 29.15%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 37,797 23,503 28,509 676 560 55,720 15,430 16.08%
PBT 4,200 1,646 3,747 -798 -991 5,223 -5,192 -
Tax -1,061 -459 -1,045 -9 -148 -1,493 45 -
NP 3,139 1,187 2,702 -807 -1,139 3,730 -5,147 -
-
NP to SH 3,223 1,185 2,702 -807 -1,139 3,730 -5,147 -
-
Tax Rate 25.26% 27.89% 27.89% - - 28.59% - -
Total Cost 34,658 22,316 25,807 1,483 1,699 51,990 20,577 9.06%
-
Net Worth 195,186 175,547 165,537 134,649 142,724 152,860 151,244 4.33%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 4,488 - - - 4,973 - -
Div Payout % - 378.79% - - - 133.33% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 195,186 175,547 165,537 134,649 142,724 152,860 151,244 4.33%
NOSH 122,083 119,696 115,470 99,629 99,912 99,466 99,555 3.45%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.30% 5.05% 9.48% -119.38% -203.39% 6.69% -33.36% -
ROE 1.65% 0.68% 1.63% -0.60% -0.80% 2.44% -3.40% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 30.96 19.64 24.69 0.68 0.56 56.02 15.50 12.21%
EPS 2.64 0.99 2.34 -0.81 -1.14 3.75 -5.17 -
DPS 0.00 3.75 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.5988 1.4666 1.4336 1.3515 1.4285 1.5368 1.5192 0.85%
Adjusted Per Share Value based on latest NOSH - 99,629
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 6.93 4.31 5.23 0.12 0.10 10.21 2.83 16.08%
EPS 0.59 0.22 0.50 -0.15 -0.21 0.68 -0.94 -
DPS 0.00 0.82 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.3578 0.3218 0.3035 0.2468 0.2616 0.2802 0.2773 4.33%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.57 1.12 1.08 0.92 0.55 0.60 0.83 -
P/RPS 5.07 5.70 4.37 135.59 98.13 1.07 5.36 -0.92%
P/EPS 59.47 113.13 46.15 -113.58 -48.25 16.00 -16.05 -
EY 1.68 0.88 2.17 -0.88 -2.07 6.25 -6.23 -
DY 0.00 3.35 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 0.98 0.76 0.75 0.68 0.39 0.39 0.55 10.09%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 23/08/12 18/08/11 26/08/10 19/08/09 25/07/08 20/08/07 -
Price 2.20 1.17 1.15 1.02 0.83 0.60 0.80 -
P/RPS 7.11 5.96 4.66 150.33 148.08 1.07 5.16 5.48%
P/EPS 83.33 118.18 49.15 -125.93 -72.81 16.00 -15.47 -
EY 1.20 0.85 2.03 -0.79 -1.37 6.25 -6.46 -
DY 0.00 3.21 0.00 0.00 0.00 8.33 0.00 -
P/NAPS 1.38 0.80 0.80 0.75 0.58 0.39 0.53 17.27%

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