[IBHD] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[IBHD] I-BHD
Announcement Date
16-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 26.97%
YoY- 54.89%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 335,974 230,650 102,835 383,569 280,705 167,124 80,448 159.10%
PBT 78,175 49,619 23,035 88,172 65,143 39,699 16,089 186.59%
Tax -20,383 -11,423 -4,451 -21,578 -12,694 -9,679 -732 816.83%
NP 57,792 38,196 18,584 66,594 52,449 30,020 15,357 141.74%
-
NP to SH 57,816 38,220 18,594 66,634 52,479 30,037 15,359 141.79%
-
Tax Rate 26.07% 23.02% 19.32% 24.47% 19.49% 24.38% 4.55% -
Total Cost 278,182 192,454 84,251 316,975 228,256 137,104 65,091 163.12%
-
Net Worth 944,569 944,883 924,387 901,893 902,978 891,557 879,170 4.89%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 944,569 944,883 924,387 901,893 902,978 891,557 879,170 4.89%
NOSH 1,007,934 1,061,666 1,062,514 1,061,050 1,062,327 1,061,378 1,059,241 -3.25%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 17.20% 16.56% 18.07% 17.36% 18.68% 17.96% 19.09% -
ROE 6.12% 4.04% 2.01% 7.39% 5.81% 3.37% 1.75% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 31.66 21.73 9.68 36.15 26.42 15.75 7.59 158.90%
EPS 5.45 3.60 1.75 6.28 4.94 2.83 1.45 141.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.87 0.85 0.85 0.84 0.83 4.75%
Adjusted Per Share Value based on latest NOSH - 1,064,285
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.09 12.42 5.54 20.65 15.11 9.00 4.33 159.17%
EPS 3.11 2.06 1.00 3.59 2.83 1.62 0.83 141.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5086 0.5087 0.4977 0.4856 0.4862 0.48 0.4734 4.89%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.57 0.605 0.605 0.59 0.57 0.50 0.50 -
P/RPS 1.80 2.78 5.93 1.63 2.16 3.18 6.58 -57.82%
P/EPS 10.46 16.81 30.61 9.39 11.54 17.67 34.48 -54.81%
EY 9.56 5.95 3.27 10.64 8.67 5.66 2.90 121.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.68 0.00 0.69 0.67 0.60 0.60 4.39%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/10/17 17/07/17 18/04/17 16/02/17 24/10/16 20/07/16 25/05/16 -
Price 0.575 0.60 0.615 0.605 0.61 0.54 0.52 -
P/RPS 1.82 2.76 6.03 1.67 2.31 3.43 6.85 -58.63%
P/EPS 10.56 16.67 31.12 9.63 12.35 19.08 35.86 -55.70%
EY 9.47 6.00 3.21 10.38 8.10 5.24 2.79 125.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.00 0.71 0.72 0.64 0.63 2.10%

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