[IBHD] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[IBHD] I-BHD
Announcement Date
18-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 11.62%
YoY- 21.06%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 465,080 447,965 461,300 411,340 383,569 374,273 334,248 24.55%
PBT 105,419 104,233 99,238 92,140 88,172 86,857 79,398 20.73%
Tax -29,964 -27,177 -22,846 -17,804 -21,578 -16,925 -19,358 33.70%
NP 75,455 77,056 76,392 74,336 66,594 69,932 60,040 16.40%
-
NP to SH 75,476 77,088 76,440 74,376 66,634 69,972 60,074 16.38%
-
Tax Rate 28.42% 26.07% 23.02% 19.32% 24.47% 19.49% 24.38% -
Total Cost 389,625 370,909 384,908 337,004 316,975 304,341 274,208 26.30%
-
Net Worth 965,795 944,569 944,883 924,387 901,893 902,978 891,557 5.46%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 965,795 944,569 944,883 924,387 901,893 902,978 891,557 5.46%
NOSH 1,008,185 1,007,934 1,061,666 1,062,514 1,061,050 1,062,327 1,061,378 -3.36%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.22% 17.20% 16.56% 18.07% 17.36% 18.68% 17.96% -
ROE 7.81% 8.16% 8.09% 8.05% 7.39% 7.75% 6.74% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 43.82 42.21 43.45 38.71 36.15 35.23 31.49 24.56%
EPS 7.11 7.27 7.20 7.00 6.28 6.59 5.66 16.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.89 0.87 0.85 0.85 0.84 5.46%
Adjusted Per Share Value based on latest NOSH - 1,062,514
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 25.04 24.12 24.84 22.15 20.65 20.15 18.00 24.54%
EPS 4.06 4.15 4.12 4.00 3.59 3.77 3.23 16.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.5086 0.5087 0.4977 0.4856 0.4862 0.48 5.46%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.515 0.57 0.605 0.605 0.59 0.57 0.50 -
P/RPS 1.18 1.35 1.39 1.48 1.63 1.62 1.59 -17.98%
P/EPS 7.24 7.85 8.40 7.65 9.39 8.65 8.83 -12.36%
EY 13.81 12.74 11.90 13.07 10.64 11.56 11.32 14.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.68 0.00 0.69 0.67 0.60 -3.35%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/10/17 17/07/17 18/04/17 16/02/17 24/10/16 20/07/16 -
Price 0.535 0.575 0.60 0.615 0.605 0.61 0.54 -
P/RPS 1.22 1.36 1.38 1.51 1.67 1.73 1.71 -20.10%
P/EPS 7.52 7.92 8.33 7.78 9.63 9.26 9.54 -14.63%
EY 13.29 12.63 12.00 12.85 10.38 10.80 10.48 17.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.67 0.00 0.71 0.72 0.64 -5.26%

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