[IBHD] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[IBHD] I-BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 104.33%
YoY- 591.12%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 60,948 27,146 66,656 35,915 19,591 8,650 27,229 71.19%
PBT 13,097 5,082 18,237 8,117 3,919 834 1,813 274.14%
Tax -1,394 -158 -1,578 -535 -281 -92 -752 50.95%
NP 11,703 4,924 16,659 7,582 3,638 742 1,061 396.23%
-
NP to SH 11,713 4,925 16,818 7,740 3,788 819 1,338 325.31%
-
Tax Rate 10.64% 3.11% 8.65% 6.59% 7.17% 11.03% 41.48% -
Total Cost 49,245 22,222 49,997 28,333 15,953 7,908 26,168 52.48%
-
Net Worth 184,762 177,847 177,871 168,214 164,464 162,736 151,096 14.36%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 45 - - - 10 -
Div Payout % - - 0.27% - - - 0.80% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 184,762 177,847 177,871 168,214 164,464 162,736 151,096 14.36%
NOSH 114,050 114,004 114,020 106,464 106,106 106,363 106,406 4.73%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 19.20% 18.14% 24.99% 21.11% 18.57% 8.58% 3.90% -
ROE 6.34% 2.77% 9.46% 4.60% 2.30% 0.50% 0.89% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 53.44 23.81 58.46 33.73 18.46 8.13 25.59 63.45%
EPS 10.27 4.32 14.75 7.27 3.57 0.77 1.17 326.08%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.01 -
NAPS 1.62 1.56 1.56 1.58 1.55 1.53 1.42 9.19%
Adjusted Per Share Value based on latest NOSH - 106,522
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.28 1.46 3.59 1.93 1.05 0.47 1.47 70.83%
EPS 0.63 0.27 0.91 0.42 0.20 0.04 0.07 333.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0995 0.0958 0.0958 0.0906 0.0886 0.0876 0.0814 14.33%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.51 2.13 1.33 1.21 0.76 0.73 0.69 -
P/RPS 4.70 8.95 2.28 3.59 4.12 8.98 2.70 44.75%
P/EPS 24.44 49.31 9.02 16.64 21.29 94.81 54.87 -41.70%
EY 4.09 2.03 11.09 6.01 4.70 1.05 1.82 71.65%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.01 -
P/NAPS 1.55 1.37 0.85 0.77 0.49 0.48 0.49 115.63%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 13/05/13 31/01/13 22/11/12 27/08/12 29/05/12 27/02/12 -
Price 2.73 3.04 1.37 1.27 0.88 0.75 0.66 -
P/RPS 5.11 12.77 2.34 3.76 4.77 9.22 2.58 57.77%
P/EPS 26.58 70.37 9.29 17.47 24.65 97.40 52.49 -36.49%
EY 3.76 1.42 10.77 5.72 4.06 1.03 1.91 57.13%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
P/NAPS 1.69 1.95 0.88 0.80 0.57 0.49 0.46 138.28%

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