[IBHD] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[IBHD] I-BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 527.57%
YoY- 487.05%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 86,309 44,458 119,617 77,365 38,478 18,245 80,214 5.01%
PBT 4,089 1,764 27,110 20,842 3,416 1,673 1,343 110.49%
Tax -1,547 -1,066 -153 -2,242 -421 -217 -919 41.64%
NP 2,542 698 26,957 18,600 2,995 1,456 424 231.10%
-
NP to SH 2,493 675 26,866 18,532 2,953 1,435 369 258.63%
-
Tax Rate 37.83% 60.43% 0.56% 10.76% 12.32% 12.97% 68.43% -
Total Cost 83,767 43,760 92,660 58,765 35,483 16,789 79,790 3.30%
-
Net Worth 1,170,098 1,170,098 867,515 1,159,600 1,148,231 1,148,231 1,136,739 1.95%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,170,098 1,170,098 867,515 1,159,600 1,148,231 1,148,231 1,136,739 1.95%
NOSH 1,857,299 1,857,299 1,857,299 1,136,863 1,136,863 1,136,863 1,136,863 38.83%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.95% 1.57% 22.54% 24.04% 7.78% 7.98% 0.53% -
ROE 0.21% 0.06% 3.10% 1.60% 0.26% 0.12% 0.03% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.65 2.39 8.69 6.81 3.38 1.60 7.06 -24.35%
EPS 0.13 0.04 2.24 1.63 0.26 0.13 0.03 166.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.63 1.02 1.01 1.01 1.00 -26.57%
Adjusted Per Share Value based on latest NOSH - 1,136,863
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.65 2.39 6.44 4.17 2.07 0.98 4.32 5.04%
EPS 0.13 0.04 1.45 1.00 0.16 0.08 0.02 249.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.4671 0.6243 0.6182 0.6182 0.612 1.95%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.225 0.22 0.28 0.24 0.25 0.29 0.27 -
P/RPS 4.84 9.19 3.22 3.53 7.39 18.07 3.83 16.93%
P/EPS 167.63 605.34 14.35 14.72 96.25 229.75 831.76 -65.72%
EY 0.60 0.17 6.97 6.79 1.04 0.44 0.12 193.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.44 0.24 0.25 0.29 0.27 21.20%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 28/02/23 24/11/22 25/08/22 30/05/22 25/02/22 -
Price 0.27 0.235 0.255 0.275 0.245 0.28 0.285 -
P/RPS 5.81 9.82 2.94 4.04 7.24 17.45 4.04 27.49%
P/EPS 201.15 646.62 13.07 16.87 94.32 221.83 877.97 -62.65%
EY 0.50 0.15 7.65 5.93 1.06 0.45 0.11 175.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.37 0.40 0.27 0.24 0.28 0.29 30.12%

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