[IBHD] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[IBHD] I-BHD
Announcement Date
23-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 51.27%
YoY- 10.17%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 266,513 159,349 465,080 335,974 230,650 102,835 383,569 -21.60%
PBT 53,714 25,016 105,419 78,175 49,619 23,035 88,172 -28.20%
Tax -6,928 -540 -29,964 -20,383 -11,423 -4,451 -21,578 -53.20%
NP 46,786 24,476 75,455 57,792 38,196 18,584 66,594 -21.02%
-
NP to SH 46,798 24,485 75,476 57,816 38,220 18,594 66,634 -21.04%
-
Tax Rate 12.90% 2.16% 28.42% 26.07% 23.02% 19.32% 24.47% -
Total Cost 219,727 134,873 389,625 278,182 192,454 84,251 316,975 -21.72%
-
Net Worth 1,040,087 1,018,861 965,795 944,569 944,883 924,387 901,893 9.99%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,040,087 1,018,861 965,795 944,569 944,883 924,387 901,893 9.99%
NOSH 1,008,667 1,008,230 1,008,185 1,007,934 1,061,666 1,062,514 1,061,050 -3.32%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 17.55% 15.36% 16.22% 17.20% 16.56% 18.07% 17.36% -
ROE 4.50% 2.40% 7.81% 6.12% 4.04% 2.01% 7.39% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 25.11 15.01 43.82 31.66 21.73 9.68 36.15 -21.62%
EPS 4.41 2.31 7.11 5.45 3.60 1.75 6.28 -21.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.96 0.91 0.89 0.89 0.87 0.85 9.98%
Adjusted Per Share Value based on latest NOSH - 1,007,934
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 14.35 8.58 25.04 18.09 12.42 5.54 20.65 -21.59%
EPS 2.52 1.32 4.06 3.11 2.06 1.00 3.59 -21.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.5486 0.52 0.5086 0.5087 0.4977 0.4856 9.99%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.50 0.50 0.515 0.57 0.605 0.605 0.59 -
P/RPS 1.99 3.33 1.18 1.80 2.78 5.93 1.63 14.27%
P/EPS 11.34 21.67 7.24 10.46 16.81 30.61 9.39 13.44%
EY 8.82 4.61 13.81 9.56 5.95 3.27 10.64 -11.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.57 0.64 0.68 0.00 0.69 -18.29%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/07/18 30/05/18 27/02/18 23/10/17 17/07/17 18/04/17 16/02/17 -
Price 0.525 0.485 0.535 0.575 0.60 0.615 0.605 -
P/RPS 2.09 3.23 1.22 1.82 2.76 6.03 1.67 16.18%
P/EPS 11.91 21.02 7.52 10.56 16.67 31.12 9.63 15.26%
EY 8.40 4.76 13.29 9.47 6.00 3.21 10.38 -13.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.59 0.65 0.67 0.00 0.71 -16.72%

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