[IBRACO] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[IBRACO] IBRACO BHD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -5.36%
YoY- 7.23%
Quarter Report
Latest QR
Upcoming QR
IBRACO's Result
IBRACO's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 266,165 140,029 138,828 235,863 227,236 223,100 117,211 14.64%
PBT 44,109 18,754 31,830 65,635 60,150 51,186 18,964 15.09%
Tax -12,541 -5,051 -7,962 -16,978 -15,431 -13,008 -4,723 17.66%
NP 31,568 13,703 23,868 48,657 44,719 38,178 14,241 14.18%
-
NP to SH 31,107 13,027 22,318 43,496 40,562 37,876 14,268 13.86%
-
Tax Rate 28.43% 26.93% 25.01% 25.87% 25.65% 25.41% 24.91% -
Total Cost 234,597 126,326 114,960 187,206 182,517 184,922 102,970 14.70%
-
Net Worth 348,327 320,529 324,996 320,032 126,558 215,864 191,978 10.43%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 11,169 9,928 17,374 17,978 12,656 12,611 6,063 10.71%
Div Payout % 35.91% 76.21% 77.85% 41.33% 31.20% 33.30% 42.50% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 348,327 320,529 324,996 320,032 126,558 215,864 191,978 10.43%
NOSH 496,405 496,405 496,405 496,405 126,558 126,428 121,860 26.36%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.86% 9.79% 17.19% 20.63% 19.68% 17.11% 12.15% -
ROE 8.93% 4.06% 6.87% 13.59% 32.05% 17.55% 7.43% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 53.62 28.21 27.97 47.51 179.55 176.46 96.18 -9.27%
EPS 6.27 2.62 4.50 8.76 32.05 29.96 11.71 -9.88%
DPS 2.25 2.00 3.50 3.62 10.00 9.97 5.00 -12.45%
NAPS 0.7017 0.6457 0.6547 0.6447 1.00 1.7074 1.5754 -12.60%
Adjusted Per Share Value based on latest NOSH - 496,405
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 48.74 25.64 25.42 43.19 41.61 40.86 21.47 14.63%
EPS 5.70 2.39 4.09 7.97 7.43 6.94 2.61 13.89%
DPS 2.05 1.82 3.18 3.29 2.32 2.31 1.11 10.76%
NAPS 0.6379 0.587 0.5952 0.5861 0.2318 0.3953 0.3516 10.43%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.655 0.725 0.95 1.09 1.90 1.60 1.60 -
P/RPS 1.22 2.57 3.40 2.29 1.06 0.91 1.66 -5.00%
P/EPS 10.45 27.63 21.13 12.44 5.93 5.34 13.67 -4.37%
EY 9.57 3.62 4.73 8.04 16.87 18.72 7.32 4.56%
DY 3.44 2.76 3.68 3.32 5.26 6.23 3.13 1.58%
P/NAPS 0.93 1.12 1.45 1.69 1.90 0.94 1.02 -1.52%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 25/05/18 26/05/17 20/05/16 22/05/15 30/05/14 20/05/13 -
Price 0.67 0.51 0.865 1.02 1.93 1.76 1.75 -
P/RPS 1.25 1.81 3.09 2.15 1.07 1.00 1.82 -6.06%
P/EPS 10.69 19.43 19.24 11.64 6.02 5.87 14.95 -5.43%
EY 9.35 5.15 5.20 8.59 16.61 17.02 6.69 5.73%
DY 3.36 3.92 4.05 3.55 5.18 5.67 2.86 2.72%
P/NAPS 0.95 0.79 1.32 1.58 1.93 1.03 1.11 -2.55%

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