[IBHD] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[IBHD] I-BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 131.26%
YoY- 1388.44%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 108,584 66,656 47,886 39,182 34,600 27,229 22,205 187.82%
PBT 20,328 18,237 10,822 7,838 3,336 1,813 -2,225 -
Tax -632 -1,578 -713 -562 -368 -752 -149 161.80%
NP 19,696 16,659 10,109 7,276 2,968 1,061 -2,374 -
-
NP to SH 19,700 16,818 10,320 7,576 3,276 1,338 -2,101 -
-
Tax Rate 3.11% 8.65% 6.59% 7.17% 11.03% 41.48% - -
Total Cost 88,888 49,997 37,777 31,906 31,632 26,168 24,579 135.42%
-
Net Worth 177,847 177,871 168,214 164,464 162,736 151,096 159,729 7.41%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 45 - - - 10 - -
Div Payout % - 0.27% - - - 0.80% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 177,847 177,871 168,214 164,464 162,736 151,096 159,729 7.41%
NOSH 114,004 114,020 106,464 106,106 106,363 106,406 106,486 4.64%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 18.14% 24.99% 21.11% 18.57% 8.58% 3.90% -10.69% -
ROE 11.08% 9.46% 6.14% 4.61% 2.01% 0.89% -1.32% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 95.25 58.46 44.98 36.93 32.53 25.59 20.85 175.06%
EPS 17.28 14.75 9.69 7.14 3.08 1.17 -1.97 -
DPS 0.00 0.04 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.56 1.56 1.58 1.55 1.53 1.42 1.50 2.64%
Adjusted Per Share Value based on latest NOSH - 106,035
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.85 3.59 2.58 2.11 1.86 1.47 1.20 187.23%
EPS 1.06 0.91 0.56 0.41 0.18 0.07 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0958 0.0958 0.0906 0.0886 0.0876 0.0814 0.086 7.45%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.13 1.33 1.21 0.76 0.73 0.69 0.74 -
P/RPS 2.24 2.28 2.69 2.06 2.24 2.70 3.55 -26.41%
P/EPS 12.33 9.02 12.48 10.64 23.70 54.87 -37.50 -
EY 8.11 11.09 8.01 9.39 4.22 1.82 -2.67 -
DY 0.00 0.03 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 1.37 0.85 0.77 0.49 0.48 0.49 0.49 98.34%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 13/05/13 31/01/13 22/11/12 27/08/12 29/05/12 27/02/12 24/11/11 -
Price 3.04 1.37 1.27 0.88 0.75 0.66 0.70 -
P/RPS 3.19 2.34 2.82 2.38 2.31 2.58 3.36 -3.39%
P/EPS 17.59 9.29 13.10 12.32 24.35 52.49 -35.47 -
EY 5.68 10.77 7.63 8.11 4.11 1.91 -2.82 -
DY 0.00 0.03 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.95 0.88 0.80 0.57 0.49 0.46 0.47 157.97%

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