[IBRACO] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.99%
YoY- -56.24%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 235,147 225,095 166,932 110,170 102,301 3,327 1,351 136.19%
PBT 69,060 34,297 51,130 12,448 23,459 -3,945 -6,326 -
Tax -16,908 -9,847 -12,510 -3,693 -3,437 -4,506 944 -
NP 52,152 24,450 38,620 8,755 20,022 -8,451 -5,382 -
-
NP to SH 45,123 24,861 38,755 8,762 20,022 -8,451 -5,382 -
-
Tax Rate 24.48% 28.71% 24.47% 29.67% 14.65% - - -
Total Cost 182,995 200,645 128,312 101,415 82,279 11,778 6,733 73.35%
-
Net Worth 149,208 230,327 216,474 180,243 172,377 132,283 140,970 0.95%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 12,656 12,611 6,063 4,488 - - - -
Div Payout % 28.05% 50.73% 15.64% 51.23% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 149,208 230,327 216,474 180,243 172,377 132,283 140,970 0.95%
NOSH 177,287 126,539 125,455 121,343 118,619 99,670 99,464 10.10%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 22.18% 10.86% 23.14% 7.95% 19.57% -254.01% -398.37% -
ROE 30.24% 10.79% 17.90% 4.86% 11.62% -6.39% -3.82% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 157.60 177.89 133.06 90.79 86.24 3.34 1.36 120.72%
EPS 30.24 19.65 30.89 7.22 16.88 -8.48 -5.41 -
DPS 8.48 10.00 4.83 3.75 0.00 0.00 0.00 -
NAPS 1.00 1.8202 1.7255 1.4854 1.4532 1.3272 1.4173 -5.64%
Adjusted Per Share Value based on latest NOSH - 121,343
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 43.11 41.26 30.60 20.20 18.75 0.61 0.25 135.83%
EPS 8.27 4.56 7.10 1.61 3.67 -1.55 -0.99 -
DPS 2.32 2.31 1.11 0.82 0.00 0.00 0.00 -
NAPS 0.2735 0.4222 0.3968 0.3304 0.316 0.2425 0.2584 0.95%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.40 1.65 2.15 1.26 1.17 1.19 1.01 -
P/RPS 1.52 0.93 1.62 1.39 1.36 35.65 74.36 -47.69%
P/EPS 7.94 8.40 6.96 17.45 6.93 -14.03 -18.67 -
EY 12.60 11.91 14.37 5.73 14.43 -7.13 -5.36 -
DY 3.53 6.06 2.25 2.98 0.00 0.00 0.00 -
P/NAPS 2.40 0.91 1.25 0.85 0.81 0.90 0.71 22.49%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 21/11/14 21/11/13 22/11/12 14/11/11 29/11/10 30/11/09 -
Price 1.18 1.82 2.01 1.59 1.32 1.18 0.99 -
P/RPS 0.75 1.02 1.51 1.75 1.53 35.35 72.89 -53.34%
P/EPS 3.90 9.26 6.51 22.02 7.82 -13.92 -18.30 -
EY 25.63 10.79 15.37 4.54 12.79 -7.19 -5.47 -
DY 7.19 5.49 2.40 2.36 0.00 0.00 0.00 -
P/NAPS 1.18 1.00 1.16 1.07 0.91 0.89 0.70 9.08%

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