[IBRACO] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[IBRACO] IBRACO BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 137.67%
YoY- 342.31%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 216,074 235,147 225,095 166,932 110,170 102,301 3,327 100.36%
PBT 61,546 69,060 34,297 51,130 12,448 23,459 -3,945 -
Tax -16,575 -16,908 -9,847 -12,510 -3,693 -3,437 -4,506 24.21%
NP 44,971 52,152 24,450 38,620 8,755 20,022 -8,451 -
-
NP to SH 40,368 45,123 24,861 38,755 8,762 20,022 -8,451 -
-
Tax Rate 26.93% 24.48% 28.71% 24.47% 29.67% 14.65% - -
Total Cost 171,103 182,995 200,645 128,312 101,415 82,279 11,778 56.14%
-
Net Worth 335,768 149,208 230,327 216,474 180,243 172,377 132,283 16.77%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 17,978 12,656 12,611 6,063 4,488 - - -
Div Payout % 44.54% 28.05% 50.73% 15.64% 51.23% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 335,768 149,208 230,327 216,474 180,243 172,377 132,283 16.77%
NOSH 496,405 177,287 126,539 125,455 121,343 118,619 99,670 30.64%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 20.81% 22.18% 10.86% 23.14% 7.95% 19.57% -254.01% -
ROE 12.02% 30.24% 10.79% 17.90% 4.86% 11.62% -6.39% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.53 157.60 177.89 133.06 90.79 86.24 3.34 53.34%
EPS 8.13 30.24 19.65 30.89 7.22 16.88 -8.48 -
DPS 3.62 8.48 10.00 4.83 3.75 0.00 0.00 -
NAPS 0.6764 1.00 1.8202 1.7255 1.4854 1.4532 1.3272 -10.61%
Adjusted Per Share Value based on latest NOSH - 125,455
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 39.61 43.11 41.26 30.60 20.20 18.75 0.61 100.35%
EPS 7.40 8.27 4.56 7.10 1.61 3.67 -1.55 -
DPS 3.30 2.32 2.31 1.11 0.82 0.00 0.00 -
NAPS 0.6155 0.2735 0.4222 0.3968 0.3304 0.316 0.2425 16.77%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.99 2.40 1.65 2.15 1.26 1.17 1.19 -
P/RPS 2.27 1.52 0.93 1.62 1.39 1.36 35.65 -36.78%
P/EPS 12.17 7.94 8.40 6.96 17.45 6.93 -14.03 -
EY 8.21 12.60 11.91 14.37 5.73 14.43 -7.13 -
DY 3.66 3.53 6.06 2.25 2.98 0.00 0.00 -
P/NAPS 1.46 2.40 0.91 1.25 0.85 0.81 0.90 8.38%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 20/11/15 21/11/14 21/11/13 22/11/12 14/11/11 29/11/10 -
Price 0.975 1.18 1.82 2.01 1.59 1.32 1.18 -
P/RPS 2.24 0.75 1.02 1.51 1.75 1.53 35.35 -36.83%
P/EPS 11.99 3.90 9.26 6.51 22.02 7.82 -13.92 -
EY 8.34 25.63 10.79 15.37 4.54 12.79 -7.19 -
DY 3.71 7.19 5.49 2.40 2.36 0.00 0.00 -
P/NAPS 1.44 1.18 1.00 1.16 1.07 0.91 0.89 8.34%

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