[IBHD] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[IBHD] I-BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 114.07%
YoY- -56.8%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 192,322 162,512 175,569 174,868 172,618 177,832 119,617 37.28%
PBT 23,648 19,800 17,330 13,552 8,178 7,056 27,110 -8.71%
Tax -4,540 -3,444 -5,573 -2,772 -3,094 -4,264 -153 860.44%
NP 19,108 16,356 11,757 10,780 5,084 2,792 26,957 -20.51%
-
NP to SH 19,038 16,284 11,668 10,673 4,986 2,700 26,866 -20.53%
-
Tax Rate 19.20% 17.39% 32.16% 20.45% 37.83% 60.43% 0.56% -
Total Cost 173,214 146,156 163,812 164,088 167,534 175,040 92,660 51.80%
-
Net Worth 1,188,671 1,188,671 1,170,098 1,170,098 1,170,098 1,170,098 867,515 23.38%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 1,188,671 1,188,671 1,170,098 1,170,098 1,170,098 1,170,098 867,515 23.38%
NOSH 1,857,299 1,857,299 1,857,299 1,857,299 1,857,299 1,857,299 1,857,299 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 9.94% 10.06% 6.70% 6.16% 2.95% 1.57% 22.54% -
ROE 1.60% 1.37% 1.00% 0.91% 0.43% 0.23% 3.10% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 10.35 8.75 9.45 9.42 9.29 9.57 8.69 12.37%
EPS 1.02 0.88 0.63 0.57 0.26 0.16 2.24 -40.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.63 0.63 0.63 0.63 0.63 1.05%
Adjusted Per Share Value based on latest NOSH - 1,857,299
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 10.35 8.75 9.45 9.42 9.29 9.57 6.44 37.24%
EPS 1.03 0.88 0.63 0.57 0.26 0.16 1.45 -20.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.64 0.63 0.63 0.63 0.63 0.4671 23.38%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.245 0.225 0.23 0.27 0.225 0.22 0.28 -
P/RPS 2.37 2.57 2.43 2.87 2.42 2.30 3.22 -18.49%
P/EPS 23.90 25.66 36.61 46.98 83.81 151.34 14.35 40.55%
EY 4.18 3.90 2.73 2.13 1.19 0.66 6.97 -28.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.37 0.43 0.36 0.35 0.44 -9.31%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 08/08/24 31/05/24 27/02/24 28/11/23 29/08/23 30/05/23 28/02/23 -
Price 0.255 0.245 0.24 0.23 0.27 0.235 0.255 -
P/RPS 2.46 2.80 2.54 2.44 2.91 2.45 2.94 -11.21%
P/EPS 24.88 27.94 38.20 40.02 100.58 161.65 13.07 53.65%
EY 4.02 3.58 2.62 2.50 0.99 0.62 7.65 -34.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.38 0.37 0.43 0.37 0.40 0.00%

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