[IBRACO] YoY TTM Result on 30-Jun-2015 [#2]

Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 4.91%
YoY- 5.57%
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 167,035 100,480 244,400 223,015 241,673 131,505 107,371 7.63%
PBT 22,468 19,279 71,247 63,275 55,175 21,518 12,993 9.55%
Tax -6,357 -4,840 -18,233 -16,048 -14,239 -5,325 -3,372 11.14%
NP 16,111 14,439 53,014 47,227 40,936 16,193 9,621 8.96%
-
NP to SH 15,098 13,979 47,208 42,552 40,306 16,306 9,627 7.78%
-
Tax Rate 28.29% 25.11% 25.59% 25.36% 25.81% 24.75% 25.95% -
Total Cost 150,924 86,041 191,386 175,788 200,737 115,312 97,750 7.50%
-
Net Worth 325,642 328,025 331,400 126,539 221,567 195,186 175,547 10.84%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 13,651 17,374 17,978 12,656 12,611 6,063 4,488 20.35%
Div Payout % 90.42% 124.29% 38.08% 29.74% 31.29% 37.18% 46.63% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 325,642 328,025 331,400 126,539 221,567 195,186 175,547 10.84%
NOSH 496,405 496,405 496,405 126,539 126,465 122,083 119,696 26.73%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.65% 14.37% 21.69% 21.18% 16.94% 12.31% 8.96% -
ROE 4.64% 4.26% 14.25% 33.63% 18.19% 8.35% 5.48% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 33.65 20.24 49.23 176.24 191.10 107.72 89.70 -15.06%
EPS 3.04 2.82 9.51 33.63 31.87 13.36 8.04 -14.95%
DPS 2.75 3.50 3.62 10.00 10.00 5.00 3.75 -5.03%
NAPS 0.656 0.6608 0.6676 1.00 1.752 1.5988 1.4666 -12.54%
Adjusted Per Share Value based on latest NOSH - 126,539
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 30.59 18.40 44.76 40.84 44.26 24.08 19.66 7.64%
EPS 2.76 2.56 8.65 7.79 7.38 2.99 1.76 7.78%
DPS 2.50 3.18 3.29 2.32 2.31 1.11 0.82 20.40%
NAPS 0.5964 0.6007 0.6069 0.2317 0.4058 0.3575 0.3215 10.84%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.56 0.81 0.99 2.05 1.71 1.57 1.12 -
P/RPS 1.66 4.00 2.01 1.16 0.89 1.46 1.25 4.83%
P/EPS 18.41 28.76 10.41 6.10 5.37 11.75 13.93 4.75%
EY 5.43 3.48 9.61 16.40 18.64 8.51 7.18 -4.54%
DY 4.91 4.32 3.66 4.88 5.85 3.18 3.35 6.57%
P/NAPS 0.85 1.23 1.48 2.05 0.98 0.98 0.76 1.88%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 25/08/17 19/08/16 21/08/15 21/08/14 22/08/13 23/08/12 -
Price 0.56 0.89 1.03 1.70 1.75 2.20 1.17 -
P/RPS 1.66 4.40 2.09 0.96 0.92 2.04 1.30 4.15%
P/EPS 18.41 31.60 10.83 5.06 5.49 16.47 14.55 3.99%
EY 5.43 3.16 9.23 19.78 18.21 6.07 6.87 -3.84%
DY 4.91 3.93 3.52 5.88 5.71 2.27 3.21 7.33%
P/NAPS 0.85 1.35 1.54 1.70 1.00 1.38 0.80 1.01%

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