[IBRACO] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1.11%
YoY- 28.03%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 235,863 227,236 223,100 117,211 112,377 47,563 3,179 104.85%
PBT 65,635 60,150 51,186 18,964 15,094 13,563 -3,318 -
Tax -16,978 -15,431 -13,008 -4,723 -3,958 -1,963 -4,157 26.40%
NP 48,657 44,719 38,178 14,241 11,136 11,600 -7,475 -
-
NP to SH 43,496 40,562 37,876 14,268 11,144 11,600 -7,475 -
-
Tax Rate 25.87% 25.65% 25.41% 24.91% 26.22% 14.47% - -
Total Cost 187,206 182,517 184,922 102,970 101,241 35,963 10,654 61.16%
-
Net Worth 320,032 126,558 215,864 191,978 178,820 162,772 134,613 15.51%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 17,978 12,656 12,611 6,063 - - - -
Div Payout % 41.33% 31.20% 33.30% 42.50% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 320,032 126,558 215,864 191,978 178,820 162,772 134,613 15.51%
NOSH 496,405 126,558 126,428 121,860 118,991 115,425 99,009 30.79%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 20.63% 19.68% 17.11% 12.15% 9.91% 24.39% -235.14% -
ROE 13.59% 32.05% 17.55% 7.43% 6.23% 7.13% -5.55% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 47.51 179.55 176.46 96.18 94.44 41.21 3.21 56.62%
EPS 8.76 32.05 29.96 11.71 9.37 10.05 -7.55 -
DPS 3.62 10.00 9.97 5.00 0.00 0.00 0.00 -
NAPS 0.6447 1.00 1.7074 1.5754 1.5028 1.4102 1.3596 -11.68%
Adjusted Per Share Value based on latest NOSH - 121,860
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 43.24 41.66 40.90 21.49 20.60 8.72 0.58 105.01%
EPS 7.97 7.44 6.94 2.62 2.04 2.13 -1.37 -
DPS 3.30 2.32 2.31 1.11 0.00 0.00 0.00 -
NAPS 0.5867 0.232 0.3957 0.3519 0.3278 0.2984 0.2468 15.51%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.09 1.90 1.60 1.60 1.27 1.18 1.10 -
P/RPS 2.29 1.06 0.91 1.66 1.34 2.86 34.26 -36.26%
P/EPS 12.44 5.93 5.34 13.67 13.56 11.74 -14.57 -
EY 8.04 16.87 18.72 7.32 7.37 8.52 -6.86 -
DY 3.32 5.26 6.23 3.13 0.00 0.00 0.00 -
P/NAPS 1.69 1.90 0.94 1.02 0.85 0.84 0.81 13.02%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 22/05/15 30/05/14 20/05/13 30/05/12 21/04/11 24/05/10 -
Price 1.02 1.93 1.76 1.75 1.17 1.12 0.98 -
P/RPS 2.15 1.07 1.00 1.82 1.24 2.72 30.52 -35.70%
P/EPS 11.64 6.02 5.87 14.95 12.49 11.14 -12.98 -
EY 8.59 16.61 17.02 6.69 8.00 8.97 -7.70 -
DY 3.55 5.18 5.67 2.86 0.00 0.00 0.00 -
P/NAPS 1.58 1.93 1.03 1.11 0.78 0.79 0.72 13.98%

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