[IBRACO] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
14-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 32.52%
YoY- 336.92%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 225,095 166,932 110,170 102,301 3,327 1,351 83,338 18.00%
PBT 34,297 51,130 12,448 23,459 -3,945 -6,326 -2,514 -
Tax -9,847 -12,510 -3,693 -3,437 -4,506 944 -296 79.28%
NP 24,450 38,620 8,755 20,022 -8,451 -5,382 -2,810 -
-
NP to SH 24,861 38,755 8,762 20,022 -8,451 -5,382 -2,810 -
-
Tax Rate 28.71% 24.47% 29.67% 14.65% - - - -
Total Cost 200,645 128,312 101,415 82,279 11,778 6,733 86,148 15.12%
-
Net Worth 230,327 216,474 180,243 172,377 132,283 140,970 146,207 7.86%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 12,611 6,063 4,488 - - - - -
Div Payout % 50.73% 15.64% 51.23% - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 230,327 216,474 180,243 172,377 132,283 140,970 146,207 7.86%
NOSH 126,539 125,455 121,343 118,619 99,670 99,464 99,366 4.10%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.86% 23.14% 7.95% 19.57% -254.01% -398.37% -3.37% -
ROE 10.79% 17.90% 4.86% 11.62% -6.39% -3.82% -1.92% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 177.89 133.06 90.79 86.24 3.34 1.36 83.87 13.34%
EPS 19.65 30.89 7.22 16.88 -8.48 -5.41 -2.83 -
DPS 10.00 4.83 3.75 0.00 0.00 0.00 0.00 -
NAPS 1.8202 1.7255 1.4854 1.4532 1.3272 1.4173 1.4714 3.60%
Adjusted Per Share Value based on latest NOSH - 118,619
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 41.22 30.57 20.18 18.73 0.61 0.25 15.26 18.00%
EPS 4.55 7.10 1.60 3.67 -1.55 -0.99 -0.51 -
DPS 2.31 1.11 0.82 0.00 0.00 0.00 0.00 -
NAPS 0.4218 0.3964 0.3301 0.3157 0.2423 0.2582 0.2678 7.86%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.65 2.15 1.26 1.17 1.19 1.01 0.56 -
P/RPS 0.93 1.62 1.39 1.36 35.65 74.36 0.67 5.61%
P/EPS 8.40 6.96 17.45 6.93 -14.03 -18.67 -19.80 -
EY 11.91 14.37 5.73 14.43 -7.13 -5.36 -5.05 -
DY 6.06 2.25 2.98 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.25 0.85 0.81 0.90 0.71 0.38 15.65%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 21/11/13 22/11/12 14/11/11 29/11/10 30/11/09 21/11/08 -
Price 1.82 2.01 1.59 1.32 1.18 0.99 0.49 -
P/RPS 1.02 1.51 1.75 1.53 35.35 72.89 0.58 9.86%
P/EPS 9.26 6.51 22.02 7.82 -13.92 -18.30 -17.33 -
EY 10.79 15.37 4.54 12.79 -7.19 -5.47 -5.77 -
DY 5.49 2.40 2.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.16 1.07 0.91 0.89 0.70 0.33 20.28%

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