[IBHD] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[IBHD] I-BHD
Announcement Date
17-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 2.78%
YoY- 27.24%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 637,396 465,080 447,965 461,300 411,340 383,569 374,273 42.65%
PBT 100,064 105,419 104,233 99,238 92,140 88,172 86,857 9.90%
Tax -2,160 -29,964 -27,177 -22,846 -17,804 -21,578 -16,925 -74.68%
NP 97,904 75,455 77,056 76,392 74,336 66,594 69,932 25.17%
-
NP to SH 97,940 75,476 77,088 76,440 74,376 66,634 69,972 25.15%
-
Tax Rate 2.16% 28.42% 26.07% 23.02% 19.32% 24.47% 19.49% -
Total Cost 539,492 389,625 370,909 384,908 337,004 316,975 304,341 46.52%
-
Net Worth 1,018,861 965,795 944,569 944,883 924,387 901,893 902,978 8.39%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,018,861 965,795 944,569 944,883 924,387 901,893 902,978 8.39%
NOSH 1,008,230 1,008,185 1,007,934 1,061,666 1,062,514 1,061,050 1,062,327 -3.42%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 15.36% 16.22% 17.20% 16.56% 18.07% 17.36% 18.68% -
ROE 9.61% 7.81% 8.16% 8.09% 8.05% 7.39% 7.75% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 60.06 43.82 42.21 43.45 38.71 36.15 35.23 42.75%
EPS 9.24 7.11 7.27 7.20 7.00 6.28 6.59 25.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.91 0.89 0.89 0.87 0.85 0.85 8.45%
Adjusted Per Share Value based on latest NOSH - 1,060,864
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 34.32 25.04 24.12 24.84 22.15 20.65 20.15 42.66%
EPS 5.27 4.06 4.15 4.12 4.00 3.59 3.77 25.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5486 0.52 0.5086 0.5087 0.4977 0.4856 0.4862 8.39%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.50 0.515 0.57 0.605 0.605 0.59 0.57 -
P/RPS 0.83 1.18 1.35 1.39 1.48 1.63 1.62 -35.99%
P/EPS 5.42 7.24 7.85 8.40 7.65 9.39 8.65 -26.79%
EY 18.46 13.81 12.74 11.90 13.07 10.64 11.56 36.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.64 0.68 0.00 0.69 0.67 -15.55%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 23/10/17 17/07/17 18/04/17 16/02/17 24/10/16 -
Price 0.485 0.535 0.575 0.60 0.615 0.605 0.61 -
P/RPS 0.81 1.22 1.36 1.38 1.51 1.67 1.73 -39.73%
P/EPS 5.26 7.52 7.92 8.33 7.78 9.63 9.26 -31.43%
EY 19.03 13.29 12.63 12.00 12.85 10.38 10.80 45.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.59 0.65 0.67 0.00 0.71 0.72 -20.55%

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