[IBHD] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[IBHD] I-BHD
Announcement Date
07-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 12.15%
YoY- -9.22%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 83,271 41,064 375,144 327,175 266,513 159,349 465,080 -68.33%
PBT 23,390 8,478 76,781 70,879 53,714 25,016 105,419 -63.45%
Tax -6,115 -2,036 -18,045 -18,422 -6,928 -540 -29,964 -65.43%
NP 17,275 6,442 58,736 52,457 46,786 24,476 75,455 -62.67%
-
NP to SH 17,258 6,433 58,793 52,486 46,798 24,485 75,476 -62.70%
-
Tax Rate 26.14% 24.02% 23.50% 25.99% 12.90% 2.16% 28.42% -
Total Cost 65,996 34,622 316,408 274,718 219,727 134,873 389,625 -69.48%
-
Net Worth 1,040,087 1,029,474 1,029,474 1,029,474 1,040,087 1,018,861 965,795 5.07%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,040,087 1,029,474 1,029,474 1,029,474 1,040,087 1,018,861 965,795 5.07%
NOSH 1,014,235 1,012,397 1,009,709 1,009,498 1,008,667 1,008,230 1,008,185 0.40%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 20.75% 15.69% 15.66% 16.03% 17.55% 15.36% 16.22% -
ROE 1.66% 0.62% 5.71% 5.10% 4.50% 2.40% 7.81% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 7.85 3.87 35.35 30.83 25.11 15.01 43.82 -68.32%
EPS 1.63 0.61 5.54 4.95 4.41 2.31 7.11 -62.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.97 0.97 0.98 0.96 0.91 5.07%
Adjusted Per Share Value based on latest NOSH - 1,009,498
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 4.48 2.21 20.20 17.62 14.35 8.58 25.04 -68.34%
EPS 0.93 0.35 3.17 2.83 2.52 1.32 4.06 -62.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.5543 0.5543 0.5543 0.56 0.5486 0.52 5.07%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.39 0.43 0.38 0.505 0.50 0.50 0.515 -
P/RPS 4.97 11.11 1.08 1.64 1.99 3.33 1.18 161.49%
P/EPS 23.98 70.94 6.86 10.21 11.34 21.67 7.24 122.68%
EY 4.17 1.41 14.58 9.79 8.82 4.61 13.81 -55.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.39 0.52 0.51 0.52 0.57 -21.08%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 27/02/19 07/11/18 24/07/18 30/05/18 27/02/18 -
Price 0.32 0.39 0.43 0.47 0.525 0.485 0.535 -
P/RPS 4.08 10.08 1.22 1.52 2.09 3.23 1.22 124.12%
P/EPS 19.68 64.34 7.76 9.50 11.91 21.02 7.52 90.24%
EY 5.08 1.55 12.88 10.52 8.40 4.76 13.29 -47.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.44 0.48 0.54 0.51 0.59 -32.18%

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