[IBHD] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[IBHD] I-BHD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -23.35%
YoY- 67.7%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 257,390 244,385 256,142 301,384 261,114 257,269 231,126 7.41%
PBT 54,475 44,116 45,350 54,536 69,443 68,612 68,086 -13.78%
Tax -11,425 -7,666 -7,804 -13,536 -16,005 -15,582 -17,020 -23.27%
NP 43,050 36,449 37,546 41,000 53,438 53,029 51,066 -10.73%
-
NP to SH 43,020 36,412 37,506 40,940 53,411 52,994 51,018 -10.71%
-
Tax Rate 20.97% 17.38% 17.21% 24.82% 23.05% 22.71% 25.00% -
Total Cost 214,340 207,936 218,596 260,384 207,676 204,240 180,060 12.28%
-
Net Worth 860,399 860,711 858,188 1,108,791 632,658 273,795 241,640 132.63%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 860,399 860,711 858,188 1,108,791 632,658 273,795 241,640 132.63%
NOSH 1,062,222 1,062,607 1,059,491 1,066,145 608,325 228,163 113,981 341.05%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 16.73% 14.91% 14.66% 13.60% 20.47% 20.61% 22.09% -
ROE 5.00% 4.23% 4.37% 3.69% 8.44% 19.36% 21.11% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.23 23.00 24.18 28.27 42.92 112.76 202.78 -75.64%
EPS 4.05 3.43 3.54 3.84 8.78 23.23 44.76 -79.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.81 1.04 1.04 1.20 2.12 -47.25%
Adjusted Per Share Value based on latest NOSH - 1,066,145
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.86 13.16 13.79 16.23 14.06 13.85 12.44 7.45%
EPS 2.32 1.96 2.02 2.20 2.88 2.85 2.75 -10.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4633 0.4634 0.4621 0.597 0.3406 0.1474 0.1301 132.65%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.50 0.525 0.565 0.625 0.62 1.10 3.35 -
P/RPS 2.06 2.28 2.34 2.21 1.44 0.98 1.65 15.89%
P/EPS 12.35 15.32 15.96 16.28 7.06 4.74 7.48 39.56%
EY 8.10 6.53 6.27 6.14 14.16 21.12 13.36 -28.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.70 0.60 0.60 0.92 1.58 -46.30%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 24/08/15 18/05/15 25/02/15 13/11/14 08/08/14 -
Price 0.48 0.54 0.505 0.64 0.61 0.725 1.88 -
P/RPS 1.98 2.35 2.09 2.26 1.42 0.64 0.93 65.26%
P/EPS 11.85 15.76 14.27 16.67 6.95 3.12 4.20 99.29%
EY 8.44 6.35 7.01 6.00 14.39 32.04 23.81 -49.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.67 0.62 0.62 0.59 0.60 0.89 -23.91%

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