[IBHD] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[IBHD] I-BHD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -80.84%
YoY- 67.7%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 257,390 183,289 128,071 75,346 261,114 192,952 115,563 70.30%
PBT 54,475 33,087 22,675 13,634 69,443 51,459 34,043 36.69%
Tax -11,425 -5,750 -3,902 -3,384 -16,005 -11,687 -8,510 21.63%
NP 43,050 27,337 18,773 10,250 53,438 39,772 25,533 41.52%
-
NP to SH 43,020 27,309 18,753 10,235 53,411 39,746 25,509 41.54%
-
Tax Rate 20.97% 17.38% 17.21% 24.82% 23.05% 22.71% 25.00% -
Total Cost 214,340 155,952 109,298 65,096 207,676 153,180 90,030 78.01%
-
Net Worth 860,399 860,711 858,188 1,108,791 632,658 273,795 241,640 132.63%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 860,399 860,711 858,188 1,108,791 632,658 273,795 241,640 132.63%
NOSH 1,062,222 1,062,607 1,059,491 1,066,145 608,325 228,163 113,981 341.05%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 16.73% 14.91% 14.66% 13.60% 20.47% 20.61% 22.09% -
ROE 5.00% 3.17% 2.19% 0.92% 8.44% 14.52% 10.56% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.23 17.25 12.09 7.07 42.92 84.57 101.39 -61.38%
EPS 4.05 2.57 1.77 0.96 8.78 17.42 22.38 -67.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.81 1.04 1.04 1.20 2.12 -47.25%
Adjusted Per Share Value based on latest NOSH - 1,066,145
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.86 9.87 6.90 4.06 14.06 10.39 6.22 70.35%
EPS 2.32 1.47 1.01 0.55 2.88 2.14 1.37 41.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4633 0.4634 0.4621 0.597 0.3406 0.1474 0.1301 132.65%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.50 0.525 0.565 0.625 0.62 1.10 3.35 -
P/RPS 2.06 3.04 4.67 8.84 1.44 1.30 3.30 -26.89%
P/EPS 12.35 20.43 31.92 65.10 7.06 6.31 14.97 -12.00%
EY 8.10 4.90 3.13 1.54 14.16 15.84 6.68 13.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.70 0.60 0.60 0.92 1.58 -46.30%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 24/08/15 18/05/15 25/02/15 13/11/14 08/08/14 -
Price 0.48 0.54 0.505 0.64 0.61 0.725 1.88 -
P/RPS 1.98 3.13 4.18 9.06 1.42 0.86 1.85 4.61%
P/EPS 11.85 21.01 28.53 66.67 6.95 4.16 8.40 25.70%
EY 8.44 4.76 3.50 1.50 14.39 24.03 11.90 -20.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.67 0.62 0.62 0.59 0.60 0.89 -23.91%

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