[IBHD] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[IBHD] I-BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 29.76%
YoY- 31.68%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 375,144 436,233 533,026 637,396 465,080 447,965 461,300 -12.84%
PBT 76,781 94,505 107,428 100,064 105,419 104,233 99,238 -15.68%
Tax -18,045 -24,562 -13,856 -2,160 -29,964 -27,177 -22,846 -14.51%
NP 58,736 69,942 93,572 97,904 75,455 77,056 76,392 -16.03%
-
NP to SH 58,793 69,981 93,596 97,940 75,476 77,088 76,440 -16.01%
-
Tax Rate 23.50% 25.99% 12.90% 2.16% 28.42% 26.07% 23.02% -
Total Cost 316,408 366,290 439,454 539,492 389,625 370,909 384,908 -12.21%
-
Net Worth 1,029,474 1,029,474 1,040,087 1,018,861 965,795 944,569 944,883 5.86%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,029,474 1,029,474 1,040,087 1,018,861 965,795 944,569 944,883 5.86%
NOSH 1,009,709 1,009,498 1,008,667 1,008,230 1,008,185 1,007,934 1,061,666 -3.28%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 15.66% 16.03% 17.55% 15.36% 16.22% 17.20% 16.56% -
ROE 5.71% 6.80% 9.00% 9.61% 7.81% 8.16% 8.09% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 35.35 41.10 50.22 60.06 43.82 42.21 43.45 -12.81%
EPS 5.54 6.60 8.82 9.24 7.11 7.27 7.20 -15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.98 0.96 0.91 0.89 0.89 5.88%
Adjusted Per Share Value based on latest NOSH - 1,008,230
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 20.20 23.49 28.70 34.32 25.04 24.12 24.84 -12.84%
EPS 3.17 3.77 5.04 5.27 4.06 4.15 4.12 -15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.5543 0.56 0.5486 0.52 0.5086 0.5087 5.87%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.38 0.505 0.50 0.50 0.515 0.57 0.605 -
P/RPS 1.08 1.23 1.00 0.83 1.18 1.35 1.39 -15.44%
P/EPS 6.86 7.66 5.67 5.42 7.24 7.85 8.40 -12.59%
EY 14.58 13.06 17.64 18.46 13.81 12.74 11.90 14.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.52 0.51 0.52 0.57 0.64 0.68 -30.90%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 07/11/18 24/07/18 30/05/18 27/02/18 23/10/17 17/07/17 -
Price 0.43 0.47 0.525 0.485 0.535 0.575 0.60 -
P/RPS 1.22 1.14 1.05 0.81 1.22 1.36 1.38 -7.86%
P/EPS 7.76 7.13 5.95 5.26 7.52 7.92 8.33 -4.60%
EY 12.88 14.03 16.80 19.03 13.29 12.63 12.00 4.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.54 0.51 0.59 0.65 0.67 -24.38%

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