[IBHD] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[IBHD] I-BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -64.3%
YoY- 50.06%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 383,569 280,705 167,124 80,448 257,390 183,289 128,071 107.08%
PBT 88,172 65,143 39,699 16,089 54,475 33,087 22,675 146.26%
Tax -21,578 -12,694 -9,679 -732 -11,425 -5,750 -3,902 211.09%
NP 66,594 52,449 30,020 15,357 43,050 27,337 18,773 131.70%
-
NP to SH 66,634 52,479 30,037 15,359 43,020 27,309 18,753 131.96%
-
Tax Rate 24.47% 19.49% 24.38% 4.55% 20.97% 17.38% 17.21% -
Total Cost 316,975 228,256 137,104 65,091 214,340 155,952 109,298 102.70%
-
Net Worth 901,893 902,978 891,557 879,170 860,399 860,711 858,188 3.35%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 901,893 902,978 891,557 879,170 860,399 860,711 858,188 3.35%
NOSH 1,061,050 1,062,327 1,061,378 1,059,241 1,062,222 1,062,607 1,059,491 0.09%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 17.36% 18.68% 17.96% 19.09% 16.73% 14.91% 14.66% -
ROE 7.39% 5.81% 3.37% 1.75% 5.00% 3.17% 2.19% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 36.15 26.42 15.75 7.59 24.23 17.25 12.09 106.86%
EPS 6.28 4.94 2.83 1.45 4.05 2.57 1.77 131.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.84 0.83 0.81 0.81 0.81 3.25%
Adjusted Per Share Value based on latest NOSH - 1,059,241
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 20.65 15.11 9.00 4.33 13.86 9.87 6.90 106.98%
EPS 3.59 2.83 1.62 0.83 2.32 1.47 1.01 132.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4856 0.4862 0.48 0.4734 0.4633 0.4634 0.4621 3.34%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.59 0.57 0.50 0.50 0.50 0.525 0.565 -
P/RPS 1.63 2.16 3.18 6.58 2.06 3.04 4.67 -50.26%
P/EPS 9.39 11.54 17.67 34.48 12.35 20.43 31.92 -55.60%
EY 10.64 8.67 5.66 2.90 8.10 4.90 3.13 125.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 0.60 0.60 0.62 0.65 0.70 -0.95%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 16/02/17 24/10/16 20/07/16 25/05/16 29/02/16 23/11/15 24/08/15 -
Price 0.605 0.61 0.54 0.52 0.48 0.54 0.505 -
P/RPS 1.67 2.31 3.43 6.85 1.98 3.13 4.18 -45.60%
P/EPS 9.63 12.35 19.08 35.86 11.85 21.01 28.53 -51.36%
EY 10.38 8.10 5.24 2.79 8.44 4.76 3.50 105.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.64 0.63 0.59 0.67 0.62 9.41%

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