[IBHD] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[IBHD] I-BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 2.89%
YoY- 137.02%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 177,832 119,617 103,153 76,956 72,980 80,214 68,841 88.37%
PBT 7,056 27,110 27,789 6,832 6,692 1,343 -4,149 -
Tax -4,264 -153 -2,989 -842 -868 -919 -2,285 51.63%
NP 2,792 26,957 24,800 5,990 5,824 424 -6,434 -
-
NP to SH 2,700 26,866 24,709 5,906 5,740 369 -6,384 -
-
Tax Rate 60.43% 0.56% 10.76% 12.32% 12.97% 68.43% - -
Total Cost 175,040 92,660 78,353 70,966 67,156 79,790 75,275 75.60%
-
Net Worth 1,170,098 867,515 1,159,600 1,148,231 1,148,231 1,136,739 1,181,705 -0.65%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,170,098 867,515 1,159,600 1,148,231 1,148,231 1,136,739 1,181,705 -0.65%
NOSH 1,857,299 1,857,299 1,136,863 1,136,863 1,136,863 1,136,863 1,136,491 38.78%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 1.57% 22.54% 24.04% 7.78% 7.98% 0.53% -9.35% -
ROE 0.23% 3.10% 2.13% 0.51% 0.50% 0.03% -0.54% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 9.57 8.69 9.07 6.77 6.42 7.06 6.06 35.64%
EPS 0.16 2.24 2.17 0.52 0.52 0.03 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 1.02 1.01 1.01 1.00 1.04 -28.42%
Adjusted Per Share Value based on latest NOSH - 1,136,863
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 9.57 6.44 5.55 4.14 3.93 4.32 3.71 88.19%
EPS 0.16 1.45 1.33 0.32 0.31 0.02 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.4671 0.6243 0.6182 0.6182 0.612 0.6362 -0.65%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.22 0.28 0.24 0.25 0.29 0.27 0.265 -
P/RPS 2.30 3.22 2.65 3.69 4.52 3.83 4.37 -34.83%
P/EPS 151.34 14.35 11.04 48.12 57.44 831.76 -47.17 -
EY 0.66 6.97 9.06 2.08 1.74 0.12 -2.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.24 0.25 0.29 0.27 0.25 25.17%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 28/02/23 24/11/22 25/08/22 30/05/22 25/02/22 24/11/21 -
Price 0.235 0.255 0.275 0.245 0.28 0.285 0.28 -
P/RPS 2.45 2.94 3.03 3.62 4.36 4.04 4.62 -34.50%
P/EPS 161.65 13.07 12.65 47.16 55.46 877.97 -49.84 -
EY 0.62 7.65 7.90 2.12 1.80 0.11 -2.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.27 0.24 0.28 0.29 0.27 23.39%

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