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

Stock
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%
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 175,569 174,868 172,618 177,832 119,617 103,153 76,956 73.04%
PBT 17,330 13,552 8,178 7,056 27,110 27,789 6,832 85.67%
Tax -5,573 -2,772 -3,094 -4,264 -153 -2,989 -842 251.30%
NP 11,757 10,780 5,084 2,792 26,957 24,800 5,990 56.57%
-
NP to SH 11,668 10,673 4,986 2,700 26,866 24,709 5,906 57.25%
-
Tax Rate 32.16% 20.45% 37.83% 60.43% 0.56% 10.76% 12.32% -
Total Cost 163,812 164,088 167,534 175,040 92,660 78,353 70,966 74.39%
-
Net Worth 1,170,098 1,170,098 1,170,098 1,170,098 867,515 1,159,600 1,148,231 1.26%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,170,098 1,170,098 1,170,098 1,170,098 867,515 1,159,600 1,148,231 1.26%
NOSH 1,857,299 1,857,299 1,857,299 1,857,299 1,857,299 1,136,863 1,136,863 38.58%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.70% 6.16% 2.95% 1.57% 22.54% 24.04% 7.78% -
ROE 1.00% 0.91% 0.43% 0.23% 3.10% 2.13% 0.51% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 9.45 9.42 9.29 9.57 8.69 9.07 6.77 24.82%
EPS 0.63 0.57 0.26 0.16 2.24 2.17 0.52 13.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.63 0.63 0.63 1.02 1.01 -26.93%
Adjusted Per Share Value based on latest NOSH - 1,857,299
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 9.45 9.42 9.29 9.57 6.44 5.55 4.14 73.10%
EPS 0.63 0.57 0.26 0.16 1.45 1.33 0.32 56.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.63 0.63 0.4671 0.6243 0.6182 1.26%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.23 0.27 0.225 0.22 0.28 0.24 0.25 -
P/RPS 2.43 2.87 2.42 2.30 3.22 2.65 3.69 -24.24%
P/EPS 36.61 46.98 83.81 151.34 14.35 11.04 48.12 -16.61%
EY 2.73 2.13 1.19 0.66 6.97 9.06 2.08 19.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.36 0.35 0.44 0.24 0.25 29.77%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 28/11/23 29/08/23 30/05/23 28/02/23 24/11/22 25/08/22 -
Price 0.24 0.23 0.27 0.235 0.255 0.275 0.245 -
P/RPS 2.54 2.44 2.91 2.45 2.94 3.03 3.62 -20.98%
P/EPS 38.20 40.02 100.58 161.65 13.07 12.65 47.16 -13.07%
EY 2.62 2.50 0.99 0.62 7.65 7.90 2.12 15.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.43 0.37 0.40 0.27 0.24 35.73%

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