[IBHD] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[IBHD] I-BHD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 62.97%
YoY- 1156.95%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 128,648 121,896 108,584 66,656 47,886 39,182 34,600 139.81%
PBT 22,381 26,194 20,328 18,237 10,822 7,838 3,336 255.30%
Tax -3,218 -2,788 -632 -1,578 -713 -562 -368 323.88%
NP 19,162 23,406 19,696 16,659 10,109 7,276 2,968 246.33%
-
NP to SH 19,186 23,426 19,700 16,818 10,320 7,576 3,276 224.55%
-
Tax Rate 14.38% 10.64% 3.11% 8.65% 6.59% 7.17% 11.03% -
Total Cost 109,485 98,490 88,888 49,997 37,777 31,906 31,632 128.64%
-
Net Worth 187,001 184,762 177,847 177,871 168,214 164,464 162,736 9.69%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 45 - - - -
Div Payout % - - - 0.27% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 187,001 184,762 177,847 177,871 168,214 164,464 162,736 9.69%
NOSH 114,025 114,050 114,004 114,020 106,464 106,106 106,363 4.74%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.90% 19.20% 18.14% 24.99% 21.11% 18.57% 8.58% -
ROE 10.26% 12.68% 11.08% 9.46% 6.14% 4.61% 2.01% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 112.82 106.88 95.25 58.46 44.98 36.93 32.53 128.94%
EPS 16.83 20.54 17.28 14.75 9.69 7.14 3.08 209.91%
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.64 1.62 1.56 1.56 1.58 1.55 1.53 4.73%
Adjusted Per Share Value based on latest NOSH - 114,045
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.93 6.56 5.85 3.59 2.58 2.11 1.86 140.14%
EPS 1.03 1.26 1.06 0.91 0.56 0.41 0.18 219.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1007 0.0995 0.0958 0.0958 0.0906 0.0886 0.0876 9.72%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.80 2.51 2.13 1.33 1.21 0.76 0.73 -
P/RPS 2.48 2.35 2.24 2.28 2.69 2.06 2.24 7.01%
P/EPS 16.64 12.22 12.33 9.02 12.48 10.64 23.70 -20.98%
EY 6.01 8.18 8.11 11.09 8.01 9.39 4.22 26.55%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 1.71 1.55 1.37 0.85 0.77 0.49 0.48 133.07%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 21/08/13 13/05/13 31/01/13 22/11/12 27/08/12 29/05/12 -
Price 2.66 2.73 3.04 1.37 1.27 0.88 0.75 -
P/RPS 2.36 2.55 3.19 2.34 2.82 2.38 2.31 1.43%
P/EPS 15.81 13.29 17.59 9.29 13.10 12.32 24.35 -24.99%
EY 6.33 7.52 5.68 10.77 7.63 8.11 4.11 33.32%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 1.62 1.69 1.95 0.88 0.80 0.57 0.49 121.76%

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