[IBHD] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[IBHD] I-BHD
Announcement Date
07-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -25.23%
YoY- -9.22%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 166,542 164,256 375,144 436,233 533,026 637,396 465,080 -49.66%
PBT 46,780 33,912 76,781 94,505 107,428 100,064 105,419 -41.90%
Tax -12,230 -8,144 -18,045 -24,562 -13,856 -2,160 -29,964 -45.06%
NP 34,550 25,768 58,736 69,942 93,572 97,904 75,455 -40.67%
-
NP to SH 34,516 25,732 58,793 69,981 93,596 97,940 75,476 -40.72%
-
Tax Rate 26.14% 24.02% 23.50% 25.99% 12.90% 2.16% 28.42% -
Total Cost 131,992 138,488 316,408 366,290 439,454 539,492 389,625 -51.50%
-
Net Worth 1,040,087 1,029,474 1,029,474 1,029,474 1,040,087 1,018,861 965,795 5.07%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,040,087 1,029,474 1,029,474 1,029,474 1,040,087 1,018,861 965,795 5.07%
NOSH 1,014,235 1,012,397 1,009,709 1,009,498 1,008,667 1,008,230 1,008,185 0.40%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 20.75% 15.69% 15.66% 16.03% 17.55% 15.36% 16.22% -
ROE 3.32% 2.50% 5.71% 6.80% 9.00% 9.61% 7.81% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 15.69 15.48 35.35 41.10 50.22 60.06 43.82 -49.67%
EPS 3.26 2.44 5.54 6.60 8.82 9.24 7.11 -40.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.97 0.97 0.98 0.96 0.91 5.07%
Adjusted Per Share Value based on latest NOSH - 1,009,498
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 8.97 8.84 20.20 23.49 28.70 34.32 25.04 -49.65%
EPS 1.86 1.39 3.17 3.77 5.04 5.27 4.06 -40.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.5543 0.5543 0.5543 0.56 0.5486 0.52 5.07%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.39 0.43 0.38 0.505 0.50 0.50 0.515 -
P/RPS 2.49 2.78 1.08 1.23 1.00 0.83 1.18 64.74%
P/EPS 11.99 17.74 6.86 7.66 5.67 5.42 7.24 40.10%
EY 8.34 5.64 14.58 13.06 17.64 18.46 13.81 -28.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.39 0.52 0.51 0.52 0.57 -21.08%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 27/02/19 07/11/18 24/07/18 30/05/18 27/02/18 -
Price 0.32 0.39 0.43 0.47 0.525 0.485 0.535 -
P/RPS 2.04 2.52 1.22 1.14 1.05 0.81 1.22 41.01%
P/EPS 9.84 16.09 7.76 7.13 5.95 5.26 7.52 19.69%
EY 10.16 6.22 12.88 14.03 16.80 19.03 13.29 -16.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.44 0.48 0.54 0.51 0.59 -32.18%

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