[IBRACO] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 52.66%
YoY- -64.15%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 28,158 32,431 60,757 48,625 65,203 29,776 26,977 0.71%
PBT 5,044 7,485 17,186 11,401 32,279 2,667 3,212 7.80%
Tax -1,288 -3,037 -4,695 -3,835 -8,227 -1,042 -721 10.14%
NP 3,756 4,448 12,491 7,566 24,052 1,625 2,491 7.07%
-
NP to SH 3,206 4,361 11,201 8,630 24,075 1,626 2,491 4.29%
-
Tax Rate 25.54% 40.57% 27.32% 33.64% 25.49% 39.07% 22.45% -
Total Cost 24,402 27,983 48,266 41,059 41,151 28,151 24,486 -0.05%
-
Net Worth 331,202 335,768 263,277 230,327 216,474 180,243 172,377 11.48%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 331,202 335,768 263,277 230,327 216,474 180,243 172,377 11.48%
NOSH 496,405 496,405 177,287 126,539 125,455 121,343 118,619 26.91%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 13.34% 13.72% 20.56% 15.56% 36.89% 5.46% 9.23% -
ROE 0.97% 1.30% 4.25% 3.75% 11.12% 0.90% 1.45% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 5.67 6.53 40.72 38.43 51.97 24.54 22.74 -20.64%
EPS 0.65 0.88 7.51 6.82 19.19 1.34 2.10 -17.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6672 0.6764 1.7645 1.8202 1.7255 1.4854 1.4532 -12.15%
Adjusted Per Share Value based on latest NOSH - 126,539
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 5.16 5.94 11.13 8.90 11.94 5.45 4.94 0.72%
EPS 0.59 0.80 2.05 1.58 4.41 0.30 0.46 4.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6065 0.6149 0.4822 0.4218 0.3964 0.3301 0.3157 11.48%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.915 0.99 2.40 1.65 2.15 1.26 1.17 -
P/RPS 16.13 15.15 5.89 4.29 4.14 5.13 5.14 20.97%
P/EPS 141.68 112.69 31.97 24.19 11.20 94.03 55.71 16.81%
EY 0.71 0.89 3.13 4.13 8.93 1.06 1.79 -14.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.46 1.36 0.91 1.25 0.85 0.81 9.14%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 18/11/16 20/11/15 21/11/14 21/11/13 22/11/12 14/11/11 -
Price 0.88 0.975 1.18 1.82 2.01 1.59 1.32 -
P/RPS 15.51 14.92 2.90 4.74 3.87 6.48 5.80 17.79%
P/EPS 136.26 110.98 15.72 26.69 10.47 118.66 62.86 13.74%
EY 0.73 0.90 6.36 3.75 9.55 0.84 1.59 -12.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.44 0.67 1.00 1.16 1.07 0.91 6.38%

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