[IBRACO] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -278.99%
YoY- -101.53%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 50,885 38,715 27,428 2,511 356 17,231 33,656 7.12%
PBT 12,540 6,038 12,627 -8 -2,985 -2,771 6,319 12.08%
Tax -2,660 -1,510 -649 -4,214 890 1,362 -1,352 11.92%
NP 9,880 4,528 11,978 -4,222 -2,095 -1,409 4,967 12.13%
-
NP to SH 9,885 4,535 11,978 -4,222 -2,095 -1,409 4,967 12.14%
-
Tax Rate 21.21% 25.01% 5.14% - - - 21.40% -
Total Cost 41,005 34,187 15,450 6,733 2,451 18,640 28,689 6.12%
-
Net Worth 189,680 177,519 140,135 136,906 144,008 151,186 91,500 12.90%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,063 - - - - - - -
Div Payout % 61.34% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 189,680 177,519 140,135 136,906 144,008 151,186 91,500 12.90%
NOSH 121,263 119,028 101,020 99,575 99,289 99,275 91,500 4.80%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 19.42% 11.70% 43.67% -168.14% -588.48% -8.18% 14.76% -
ROE 5.21% 2.55% 8.55% -3.08% -1.45% -0.93% 5.43% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 41.96 32.53 27.15 2.52 0.36 17.36 36.78 2.21%
EPS 8.15 3.81 11.85 -4.24 -2.11 -1.42 5.43 6.99%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5642 1.4914 1.3872 1.3749 1.4504 1.5229 1.00 7.73%
Adjusted Per Share Value based on latest NOSH - 99,575
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 9.33 7.10 5.03 0.46 0.07 3.16 6.17 7.12%
EPS 1.81 0.83 2.20 -0.77 -0.38 -0.26 0.91 12.13%
DPS 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3477 0.3254 0.2569 0.251 0.264 0.2772 0.1677 12.90%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.60 1.35 1.06 1.08 0.35 0.65 1.04 -
P/RPS 3.81 4.15 3.90 42.83 97.62 3.74 2.83 5.07%
P/EPS 19.63 35.43 8.94 -25.47 -16.59 -45.80 19.16 0.40%
EY 5.09 2.82 11.19 -3.93 -6.03 -2.18 5.22 -0.41%
DY 3.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.91 0.76 0.79 0.24 0.43 1.04 -0.32%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 23/02/12 23/02/11 22/02/10 24/02/09 28/02/08 27/02/07 -
Price 1.62 1.35 1.20 1.12 0.45 0.60 0.89 -
P/RPS 3.86 4.15 4.42 44.41 125.51 3.46 2.42 8.08%
P/EPS 19.87 35.43 10.12 -26.42 -21.33 -42.27 16.40 3.24%
EY 5.03 2.82 9.88 -3.79 -4.69 -2.37 6.10 -3.16%
DY 3.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.91 0.87 0.81 0.31 0.39 0.89 2.62%

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