[IBHD] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[IBHD] I-BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 59.98%
YoY- -287.91%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 76,956 72,980 80,214 68,841 60,126 52,664 84,616 -6.14%
PBT 6,832 6,692 1,343 -4,149 -16,916 -20,192 4,557 31.08%
Tax -842 -868 -919 -2,285 914 2,116 -1,281 -24.46%
NP 5,990 5,824 424 -6,434 -16,002 -18,076 3,276 49.69%
-
NP to SH 5,906 5,740 369 -6,384 -15,952 -18,140 3,312 47.20%
-
Tax Rate 12.32% 12.97% 68.43% - - - 28.11% -
Total Cost 70,966 67,156 79,790 75,275 76,128 70,740 81,340 -8.71%
-
Net Worth 1,148,231 1,148,231 1,136,739 1,181,705 1,166,968 1,174,520 1,185,161 -2.09%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,148,231 1,148,231 1,136,739 1,181,705 1,166,968 1,174,520 1,185,161 -2.09%
NOSH 1,136,863 1,136,863 1,136,863 1,136,491 1,136,068 1,118,591 1,118,442 1.09%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.78% 7.98% 0.53% -9.35% -26.61% -34.32% 3.87% -
ROE 0.51% 0.50% 0.03% -0.54% -1.37% -1.54% 0.28% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.77 6.42 7.06 6.06 5.31 4.71 7.57 -7.19%
EPS 0.52 0.52 0.03 -0.56 -1.42 -1.64 0.30 44.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 1.00 1.04 1.03 1.05 1.06 -3.17%
Adjusted Per Share Value based on latest NOSH - 1,136,491
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 4.14 3.93 4.32 3.71 3.24 2.84 4.56 -6.25%
EPS 0.32 0.31 0.02 -0.34 -0.86 -0.98 0.18 46.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6182 0.6182 0.612 0.6362 0.6283 0.6324 0.6381 -2.09%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.25 0.29 0.27 0.265 0.29 0.31 0.25 -
P/RPS 3.69 4.52 3.83 4.37 5.46 6.58 3.30 7.75%
P/EPS 48.12 57.44 831.76 -47.17 -20.60 -19.12 84.40 -31.31%
EY 2.08 1.74 0.12 -2.12 -4.86 -5.23 1.18 46.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.27 0.25 0.28 0.30 0.24 2.76%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 30/05/22 25/02/22 24/11/21 25/08/21 27/05/21 25/02/21 -
Price 0.245 0.28 0.285 0.28 0.29 0.30 0.235 -
P/RPS 3.62 4.36 4.04 4.62 5.46 6.37 3.11 10.68%
P/EPS 47.16 55.46 877.97 -49.84 -20.60 -18.50 79.33 -29.36%
EY 2.12 1.80 0.11 -2.01 -4.86 -5.41 1.26 41.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.28 0.29 0.27 0.28 0.29 0.22 5.98%

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