[IBRACO] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 14.28%
YoY- 69.38%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 244,400 223,015 241,673 131,505 107,371 75,396 3,295 104.84%
PBT 71,247 63,275 55,175 21,518 12,993 18,108 -3,125 -
Tax -18,233 -16,048 -14,239 -5,325 -3,372 -2,999 -4,018 28.63%
NP 53,014 47,227 40,936 16,193 9,621 15,109 -7,143 -
-
NP to SH 47,208 42,552 40,306 16,306 9,627 15,109 -7,143 -
-
Tax Rate 25.59% 25.36% 25.81% 24.75% 25.95% 16.56% - -
Total Cost 191,386 175,788 200,737 115,312 97,750 60,287 10,438 62.31%
-
Net Worth 331,400 126,539 221,567 195,186 175,547 165,537 134,649 16.18%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 17,978 12,656 12,611 6,063 4,488 - - -
Div Payout % 38.08% 29.74% 31.29% 37.18% 46.63% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 331,400 126,539 221,567 195,186 175,547 165,537 134,649 16.18%
NOSH 496,405 126,539 126,465 122,083 119,696 115,470 99,629 30.65%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 21.69% 21.18% 16.94% 12.31% 8.96% 20.04% -216.78% -
ROE 14.25% 33.63% 18.19% 8.35% 5.48% 9.13% -5.30% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 49.23 176.24 191.10 107.72 89.70 65.29 3.31 56.75%
EPS 9.51 33.63 31.87 13.36 8.04 13.08 -7.17 -
DPS 3.62 10.00 10.00 5.00 3.75 0.00 0.00 -
NAPS 0.6676 1.00 1.752 1.5988 1.4666 1.4336 1.3515 -11.08%
Adjusted Per Share Value based on latest NOSH - 122,083
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 44.80 40.88 44.30 24.11 19.68 13.82 0.60 105.07%
EPS 8.65 7.80 7.39 2.99 1.76 2.77 -1.31 -
DPS 3.30 2.32 2.31 1.11 0.82 0.00 0.00 -
NAPS 0.6075 0.232 0.4062 0.3578 0.3218 0.3035 0.2468 16.18%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.99 2.05 1.71 1.57 1.12 1.08 0.92 -
P/RPS 2.01 1.16 0.89 1.46 1.25 1.65 27.82 -35.43%
P/EPS 10.41 6.10 5.37 11.75 13.93 8.25 -12.83 -
EY 9.61 16.40 18.64 8.51 7.18 12.12 -7.79 -
DY 3.66 4.88 5.85 3.18 3.35 0.00 0.00 -
P/NAPS 1.48 2.05 0.98 0.98 0.76 0.75 0.68 13.82%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 21/08/15 21/08/14 22/08/13 23/08/12 18/08/11 26/08/10 -
Price 1.03 1.70 1.75 2.20 1.17 1.15 1.02 -
P/RPS 2.09 0.96 0.92 2.04 1.30 1.76 30.84 -36.12%
P/EPS 10.83 5.06 5.49 16.47 14.55 8.79 -14.23 -
EY 9.23 19.78 18.21 6.07 6.87 11.38 -7.03 -
DY 3.52 5.88 5.71 2.27 3.21 0.00 0.00 -
P/NAPS 1.54 1.70 1.00 1.38 0.80 0.80 0.75 12.72%

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