[IBHD] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[IBHD] I-BHD
Announcement Date
23-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 0.85%
YoY- 10.17%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 533,026 637,396 465,080 447,965 461,300 411,340 383,569 24.60%
PBT 107,428 100,064 105,419 104,233 99,238 92,140 88,172 14.11%
Tax -13,856 -2,160 -29,964 -27,177 -22,846 -17,804 -21,578 -25.62%
NP 93,572 97,904 75,455 77,056 76,392 74,336 66,594 25.52%
-
NP to SH 93,596 97,940 75,476 77,088 76,440 74,376 66,634 25.50%
-
Tax Rate 12.90% 2.16% 28.42% 26.07% 23.02% 19.32% 24.47% -
Total Cost 439,454 539,492 389,625 370,909 384,908 337,004 316,975 24.40%
-
Net Worth 1,040,087 1,018,861 965,795 944,569 944,883 924,387 901,893 9.99%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,040,087 1,018,861 965,795 944,569 944,883 924,387 901,893 9.99%
NOSH 1,008,667 1,008,230 1,008,185 1,007,934 1,061,666 1,062,514 1,061,050 -3.32%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 17.55% 15.36% 16.22% 17.20% 16.56% 18.07% 17.36% -
ROE 9.00% 9.61% 7.81% 8.16% 8.09% 8.05% 7.39% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 50.22 60.06 43.82 42.21 43.45 38.71 36.15 24.57%
EPS 8.82 9.24 7.11 7.27 7.20 7.00 6.28 25.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.96 0.91 0.89 0.89 0.87 0.85 9.98%
Adjusted Per Share Value based on latest NOSH - 1,007,934
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 28.70 34.32 25.04 24.12 24.84 22.15 20.65 24.61%
EPS 5.04 5.27 4.06 4.15 4.12 4.00 3.59 25.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.5486 0.52 0.5086 0.5087 0.4977 0.4856 9.99%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.50 0.50 0.515 0.57 0.605 0.605 0.59 -
P/RPS 1.00 0.83 1.18 1.35 1.39 1.48 1.63 -27.86%
P/EPS 5.67 5.42 7.24 7.85 8.40 7.65 9.39 -28.62%
EY 17.64 18.46 13.81 12.74 11.90 13.07 10.64 40.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.57 0.64 0.68 0.00 0.69 -18.29%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/07/18 30/05/18 27/02/18 23/10/17 17/07/17 18/04/17 16/02/17 -
Price 0.525 0.485 0.535 0.575 0.60 0.615 0.605 -
P/RPS 1.05 0.81 1.22 1.36 1.38 1.51 1.67 -26.67%
P/EPS 5.95 5.26 7.52 7.92 8.33 7.78 9.63 -27.52%
EY 16.80 19.03 13.29 12.63 12.00 12.85 10.38 37.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.59 0.65 0.67 0.00 0.71 -16.72%

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