[IBRACO] YoY TTM Result on 30-Jun-2014 [#2]

Stock

[IBRACO] IBRACO BHD

Announcement Date

21-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 6.42%

YoY- 147.19%

Quarter Report

Q2_2014_Financial_Statements.pdf

Latest QR

Upcoming QR

IBRACO's Result

IBRACO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	100,480	244,400	223,015	241,673	131,505	107,371	75,396	4.89%
YoY %	-58.89%	9.59%	-7.72%	83.77%	22.48%	42.41%	-	-
Horiz. %	133.27%	324.16%	295.79%	320.54%	174.42%	142.41%	100.00%	-
PBT	19,279	71,247	63,275	55,175	21,518	12,993	18,108	1.04%
YoY %	-72.94%	12.60%	14.68%	156.41%	65.61%	-28.25%	-	-
Horiz. %	106.47%	393.46%	349.43%	304.70%	118.83%	71.75%	100.00%	-
Tax	-4,840	-18,233	-16,048	-14,239	-5,325	-3,372	-2,999	8.29%
YoY %	73.45%	-13.62%	-12.70%	-167.40%	-57.92%	-12.44%	-	-
Horiz. %	161.39%	607.97%	535.11%	474.79%	177.56%	112.44%	100.00%	-
NP	14,439	53,014	47,227	40,936	16,193	9,621	15,109	-0.75%
YoY %	-72.76%	12.25%	15.37%	152.80%	68.31%	-36.32%	-	-
Horiz. %	95.57%	350.88%	312.58%	270.94%	107.17%	63.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,979	47,208	42,552	40,306	16,306	9,627	15,109	-1.28%
YoY %	-70.39%	10.94%	5.57%	147.19%	69.38%	-36.28%	-	-
Horiz. %	92.52%	312.45%	281.63%	266.77%	107.92%	63.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.11%	25.59%	25.36%	25.81%	24.75%	25.95%	16.56%	-
YoY %	-1.88%	0.91%	-1.74%	4.28%	-4.62%	56.70%	-	-
Horiz. %	151.63%	154.53%	153.14%	155.86%	149.46%	156.70%	100.00%	-
Total Cost	86,041	191,386	175,788	200,737	115,312	97,750	60,287	6.10%
YoY %	-55.04%	8.87%	-12.43%	74.08%	17.97%	62.14%	-	-
Horiz. %	142.72%	317.46%	291.59%	332.97%	191.27%	162.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	328,025	331,400	126,539	221,567	195,186	175,547	165,537	12.06%
YoY %	-1.02%	161.90%	-42.89%	13.52%	11.19%	6.05%	-	-
Horiz. %	198.16%	200.20%	76.44%	133.85%	117.91%	106.05%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	17,374	17,978	12,656	12,611	6,063	4,488	-	-
YoY %	-3.36%	42.05%	0.36%	108.00%	35.09%	0.00%	-	-
Horiz. %	387.12%	400.58%	282.00%	280.99%	135.09%	100.00%	-	-
Div Payout %	124.29%	38.08%	29.74%	31.29%	37.18%	46.63%	-	-
YoY %	226.39%	28.04%	-4.95%	-15.84%	-20.27%	0.00%	-	-
Horiz. %	266.55%	81.66%	63.78%	67.10%	79.73%	100.00%	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	328,025	331,400	126,539	221,567	195,186	175,547	165,537	12.06%
YoY %	-1.02%	161.90%	-42.89%	13.52%	11.19%	6.05%	-	-
Horiz. %	198.16%	200.20%	76.44%	133.85%	117.91%	106.05%	100.00%	-
NOSH	496,405	496,405	126,539	126,465	122,083	119,696	115,470	27.48%
YoY %	0.00%	292.29%	0.06%	3.59%	1.99%	3.66%	-	-
Horiz. %	429.90%	429.90%	109.59%	109.52%	105.73%	103.66%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	14.37%	21.69%	21.18%	16.94%	12.31%	8.96%	20.04%	-
YoY %	-33.75%	2.41%	25.03%	37.61%	37.39%	-55.29%	-	-
Horiz. %	71.71%	108.23%	105.69%	84.53%	61.43%	44.71%	100.00%	-
ROE	4.26%	14.25%	33.63%	18.19%	8.35%	5.48%	9.13%	-
YoY %	-70.11%	-57.63%	84.88%	117.84%	52.37%	-39.98%	-	-
Horiz. %	46.66%	156.08%	368.35%	199.23%	91.46%	60.02%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	20.24	49.23	176.24	191.10	107.72	89.70	65.29	-17.71%
YoY %	-58.89%	-72.07%	-7.78%	77.40%	20.09%	37.39%	-	-
Horiz. %	31.00%	75.40%	269.93%	292.69%	164.99%	137.39%	100.00%	-
EPS	2.82	9.51	33.63	31.87	13.36	8.04	13.08	-22.54%
YoY %	-70.35%	-71.72%	5.52%	138.55%	66.17%	-38.53%	-	-
Horiz. %	21.56%	72.71%	257.11%	243.65%	102.14%	61.47%	100.00%	-
DPS	3.50	3.62	10.00	10.00	5.00	3.75	0.00	-
YoY %	-3.31%	-63.80%	0.00%	100.00%	33.33%	0.00%	-	-
Horiz. %	93.33%	96.53%	266.67%	266.67%	133.33%	100.00%	-	-
NAPS	0.6608	0.6676	1.00	1.752	1.5988	1.4666	1.4336	-12.09%
YoY %	-1.02%	-33.24%	-42.92%	9.58%	9.01%	2.30%	-	-
Horiz. %	46.09%	46.57%	69.75%	122.21%	111.52%	102.30%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 126,465
RPS	18.40	44.76	40.84	44.26	24.08	19.66	13.81	4.89%
YoY %	-58.89%	9.60%	-7.73%	83.80%	22.48%	42.36%	-	-
Horiz. %	133.24%	324.11%	295.73%	320.49%	174.37%	142.36%	100.00%	-
EPS	2.56	8.65	7.79	7.38	2.99	1.76	2.77	-1.30%
YoY %	-70.40%	11.04%	5.56%	146.82%	69.89%	-36.46%	-	-
Horiz. %	92.42%	312.27%	281.23%	266.43%	107.94%	63.54%	100.00%	-
DPS	3.18	3.29	2.32	2.31	1.11	0.82	0.00	-
YoY %	-3.34%	41.81%	0.43%	108.11%	35.37%	0.00%	-	-
Horiz. %	387.80%	401.22%	282.93%	281.71%	135.37%	100.00%	-	-
NAPS	0.6007	0.6069	0.2317	0.4058	0.3575	0.3215	0.3032	12.05%
YoY %	-1.02%	161.93%	-42.90%	13.51%	11.20%	6.04%	-	-
Horiz. %	198.12%	200.16%	76.42%	133.84%	117.91%	106.04%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.81	0.99	2.05	1.71	1.57	1.12	1.08	-
P/RPS	4.00	2.01	1.16	0.89	1.46	1.25	1.65	15.88%
YoY %	99.00%	73.28%	30.34%	-39.04%	16.80%	-24.24%	-	-
Horiz. %	242.42%	121.82%	70.30%	53.94%	88.48%	75.76%	100.00%	-
P/EPS	28.76	10.41	6.10	5.37	11.75	13.93	8.25	23.11%
YoY %	176.27%	70.66%	13.59%	-54.30%	-15.65%	68.85%	-	-
Horiz. %	348.61%	126.18%	73.94%	65.09%	142.42%	168.85%	100.00%	-
EY	3.48	9.61	16.40	18.64	8.51	7.18	12.12	-18.76%
YoY %	-63.79%	-41.40%	-12.02%	119.04%	18.52%	-40.76%	-	-
Horiz. %	28.71%	79.29%	135.31%	153.80%	70.21%	59.24%	100.00%	-
DY	4.32	3.66	4.88	5.85	3.18	3.35	0.00	-
YoY %	18.03%	-25.00%	-16.58%	83.96%	-5.07%	0.00%	-	-
Horiz. %	128.96%	109.25%	145.67%	174.63%	94.93%	100.00%	-	-
P/NAPS	1.23	1.48	2.05	0.98	0.98	0.76	0.75	8.58%
YoY %	-16.89%	-27.80%	109.18%	0.00%	28.95%	1.33%	-	-
Horiz. %	164.00%	197.33%	273.33%	130.67%	130.67%	101.33%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	25/08/17	19/08/16	21/08/15	21/08/14	22/08/13	23/08/12	18/08/11	-
Price	0.89	1.03	1.70	1.75	2.20	1.17	1.15	-
P/RPS	4.40	2.09	0.96	0.92	2.04	1.30	1.76	16.48%
YoY %	110.53%	117.71%	4.35%	-54.90%	56.92%	-26.14%	-	-
Horiz. %	250.00%	118.75%	54.55%	52.27%	115.91%	73.86%	100.00%	-
P/EPS	31.60	10.83	5.06	5.49	16.47	14.55	8.79	23.74%
YoY %	191.78%	114.03%	-7.83%	-66.67%	13.20%	65.53%	-	-
Horiz. %	359.50%	123.21%	57.57%	62.46%	187.37%	165.53%	100.00%	-
EY	3.16	9.23	19.78	18.21	6.07	6.87	11.38	-19.21%
YoY %	-65.76%	-53.34%	8.62%	200.00%	-11.64%	-39.63%	-	-
Horiz. %	27.77%	81.11%	173.81%	160.02%	53.34%	60.37%	100.00%	-
DY	3.93	3.52	5.88	5.71	2.27	3.21	0.00	-
YoY %	11.65%	-40.14%	2.98%	151.54%	-29.28%	0.00%	-	-
Horiz. %	122.43%	109.66%	183.18%	177.88%	70.72%	100.00%	-	-
P/NAPS	1.35	1.54	1.70	1.00	1.38	0.80	0.80	9.10%
YoY %	-12.34%	-9.41%	70.00%	-27.54%	72.50%	0.00%	-	-
Horiz. %	168.75%	192.50%	212.50%	125.00%	172.50%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos