[IBHD] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[IBHD] I-BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 57.53%
YoY- -19.45%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 280,705 167,124 80,448 257,390 183,289 128,071 75,346 139.74%
PBT 65,143 39,699 16,089 54,475 33,087 22,675 13,634 182.87%
Tax -12,694 -9,679 -732 -11,425 -5,750 -3,902 -3,384 140.84%
NP 52,449 30,020 15,357 43,050 27,337 18,773 10,250 196.06%
-
NP to SH 52,479 30,037 15,359 43,020 27,309 18,753 10,235 196.46%
-
Tax Rate 19.49% 24.38% 4.55% 20.97% 17.38% 17.21% 24.82% -
Total Cost 228,256 137,104 65,091 214,340 155,952 109,298 65,096 130.27%
-
Net Worth 902,978 891,557 879,170 860,399 860,711 858,188 1,108,791 -12.76%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 902,978 891,557 879,170 860,399 860,711 858,188 1,108,791 -12.76%
NOSH 1,062,327 1,061,378 1,059,241 1,062,222 1,062,607 1,059,491 1,066,145 -0.23%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 18.68% 17.96% 19.09% 16.73% 14.91% 14.66% 13.60% -
ROE 5.81% 3.37% 1.75% 5.00% 3.17% 2.19% 0.92% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 26.42 15.75 7.59 24.23 17.25 12.09 7.07 140.23%
EPS 4.94 2.83 1.45 4.05 2.57 1.77 0.96 197.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.83 0.81 0.81 0.81 1.04 -12.55%
Adjusted Per Share Value based on latest NOSH - 1,061,554
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 15.11 9.00 4.33 13.86 9.87 6.90 4.06 139.58%
EPS 2.83 1.62 0.83 2.32 1.47 1.01 0.55 197.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4862 0.48 0.4734 0.4633 0.4634 0.4621 0.597 -12.75%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.57 0.50 0.50 0.50 0.525 0.565 0.625 -
P/RPS 2.16 3.18 6.58 2.06 3.04 4.67 8.84 -60.81%
P/EPS 11.54 17.67 34.48 12.35 20.43 31.92 65.10 -68.34%
EY 8.67 5.66 2.90 8.10 4.90 3.13 1.54 215.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 0.60 0.62 0.65 0.70 0.60 7.61%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/10/16 20/07/16 25/05/16 29/02/16 23/11/15 24/08/15 18/05/15 -
Price 0.61 0.54 0.52 0.48 0.54 0.505 0.64 -
P/RPS 2.31 3.43 6.85 1.98 3.13 4.18 9.06 -59.69%
P/EPS 12.35 19.08 35.86 11.85 21.01 28.53 66.67 -67.40%
EY 8.10 5.24 2.79 8.44 4.76 3.50 1.50 206.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 0.63 0.59 0.67 0.62 0.62 10.45%

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