[IBHD] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[IBHD] I-BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 105.78%
YoY- -88.86%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 103,153 76,956 72,980 80,214 68,841 60,126 52,664 56.48%
PBT 27,789 6,832 6,692 1,343 -4,149 -16,916 -20,192 -
Tax -2,989 -842 -868 -919 -2,285 914 2,116 -
NP 24,800 5,990 5,824 424 -6,434 -16,002 -18,076 -
-
NP to SH 24,709 5,906 5,740 369 -6,384 -15,952 -18,140 -
-
Tax Rate 10.76% 12.32% 12.97% 68.43% - - - -
Total Cost 78,353 70,966 67,156 79,790 75,275 76,128 70,740 7.04%
-
Net Worth 1,159,600 1,148,231 1,148,231 1,136,739 1,181,705 1,166,968 1,174,520 -0.84%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,159,600 1,148,231 1,148,231 1,136,739 1,181,705 1,166,968 1,174,520 -0.84%
NOSH 1,136,863 1,136,863 1,136,863 1,136,863 1,136,491 1,136,068 1,118,591 1.08%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 24.04% 7.78% 7.98% 0.53% -9.35% -26.61% -34.32% -
ROE 2.13% 0.51% 0.50% 0.03% -0.54% -1.37% -1.54% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.07 6.77 6.42 7.06 6.06 5.31 4.71 54.72%
EPS 2.17 0.52 0.52 0.03 -0.56 -1.42 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.01 1.01 1.00 1.04 1.03 1.05 -1.91%
Adjusted Per Share Value based on latest NOSH - 1,136,863
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.55 4.14 3.93 4.32 3.71 3.24 2.84 56.24%
EPS 1.33 0.32 0.31 0.02 -0.34 -0.86 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6243 0.6182 0.6182 0.612 0.6362 0.6283 0.6324 -0.85%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.24 0.25 0.29 0.27 0.265 0.29 0.31 -
P/RPS 2.65 3.69 4.52 3.83 4.37 5.46 6.58 -45.43%
P/EPS 11.04 48.12 57.44 831.76 -47.17 -20.60 -19.12 -
EY 9.06 2.08 1.74 0.12 -2.12 -4.86 -5.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.29 0.27 0.25 0.28 0.30 -13.81%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 30/05/22 25/02/22 24/11/21 25/08/21 27/05/21 -
Price 0.275 0.245 0.28 0.285 0.28 0.29 0.30 -
P/RPS 3.03 3.62 4.36 4.04 4.62 5.46 6.37 -39.03%
P/EPS 12.65 47.16 55.46 877.97 -49.84 -20.60 -18.50 -
EY 7.90 2.12 1.80 0.11 -2.01 -4.86 -5.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.28 0.29 0.27 0.28 0.29 -4.64%

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