[IBHD] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[IBHD] I-BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 45.62%
YoY- -31.29%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 167,124 80,448 257,390 183,289 128,071 75,346 261,114 -25.75%
PBT 39,699 16,089 54,475 33,087 22,675 13,634 69,443 -31.14%
Tax -9,679 -732 -11,425 -5,750 -3,902 -3,384 -16,005 -28.50%
NP 30,020 15,357 43,050 27,337 18,773 10,250 53,438 -31.94%
-
NP to SH 30,037 15,359 43,020 27,309 18,753 10,235 53,411 -31.89%
-
Tax Rate 24.38% 4.55% 20.97% 17.38% 17.21% 24.82% 23.05% -
Total Cost 137,104 65,091 214,340 155,952 109,298 65,096 207,676 -24.20%
-
Net Worth 891,557 879,170 860,399 860,711 858,188 1,108,791 632,658 25.72%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 891,557 879,170 860,399 860,711 858,188 1,108,791 632,658 25.72%
NOSH 1,061,378 1,059,241 1,062,222 1,062,607 1,059,491 1,066,145 608,325 44.97%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 17.96% 19.09% 16.73% 14.91% 14.66% 13.60% 20.47% -
ROE 3.37% 1.75% 5.00% 3.17% 2.19% 0.92% 8.44% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 15.75 7.59 24.23 17.25 12.09 7.07 42.92 -48.77%
EPS 2.83 1.45 4.05 2.57 1.77 0.96 8.78 -53.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.83 0.81 0.81 0.81 1.04 1.04 -13.28%
Adjusted Per Share Value based on latest NOSH - 1,056,296
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 9.00 4.33 13.86 9.87 6.90 4.06 14.06 -25.74%
EPS 1.62 0.83 2.32 1.47 1.01 0.55 2.88 -31.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.4734 0.4633 0.4634 0.4621 0.597 0.3406 25.72%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.50 0.50 0.50 0.525 0.565 0.625 0.62 -
P/RPS 3.18 6.58 2.06 3.04 4.67 8.84 1.44 69.66%
P/EPS 17.67 34.48 12.35 20.43 31.92 65.10 7.06 84.44%
EY 5.66 2.90 8.10 4.90 3.13 1.54 14.16 -45.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.62 0.65 0.70 0.60 0.60 0.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 20/07/16 25/05/16 29/02/16 23/11/15 24/08/15 18/05/15 25/02/15 -
Price 0.54 0.52 0.48 0.54 0.505 0.64 0.61 -
P/RPS 3.43 6.85 1.98 3.13 4.18 9.06 1.42 80.12%
P/EPS 19.08 35.86 11.85 21.01 28.53 66.67 6.95 96.18%
EY 5.24 2.79 8.44 4.76 3.50 1.50 14.39 -49.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.63 0.59 0.67 0.62 0.62 0.59 5.57%

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