[IBHD] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[IBHD] I-BHD
Announcement Date
18-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -72.1%
YoY- 21.06%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 465,080 335,974 230,650 102,835 383,569 280,705 167,124 97.47%
PBT 105,419 78,175 49,619 23,035 88,172 65,143 39,699 91.41%
Tax -29,964 -20,383 -11,423 -4,451 -21,578 -12,694 -9,679 111.97%
NP 75,455 57,792 38,196 18,584 66,594 52,449 30,020 84.55%
-
NP to SH 75,476 57,816 38,220 18,594 66,634 52,479 30,037 84.51%
-
Tax Rate 28.42% 26.07% 23.02% 19.32% 24.47% 19.49% 24.38% -
Total Cost 389,625 278,182 192,454 84,251 316,975 228,256 137,104 100.24%
-
Net Worth 965,795 944,569 944,883 924,387 901,893 902,978 891,557 5.46%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 965,795 944,569 944,883 924,387 901,893 902,978 891,557 5.46%
NOSH 1,008,185 1,007,934 1,061,666 1,062,514 1,061,050 1,062,327 1,061,378 -3.36%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.22% 17.20% 16.56% 18.07% 17.36% 18.68% 17.96% -
ROE 7.81% 6.12% 4.04% 2.01% 7.39% 5.81% 3.37% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 43.82 31.66 21.73 9.68 36.15 26.42 15.75 97.44%
EPS 7.11 5.45 3.60 1.75 6.28 4.94 2.83 84.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.89 0.87 0.85 0.85 0.84 5.46%
Adjusted Per Share Value based on latest NOSH - 1,062,514
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 25.04 18.09 12.42 5.54 20.65 15.11 9.00 97.44%
EPS 4.06 3.11 2.06 1.00 3.59 2.83 1.62 84.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.5086 0.5087 0.4977 0.4856 0.4862 0.48 5.46%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.515 0.57 0.605 0.605 0.59 0.57 0.50 -
P/RPS 1.18 1.80 2.78 5.93 1.63 2.16 3.18 -48.26%
P/EPS 7.24 10.46 16.81 30.61 9.39 11.54 17.67 -44.74%
EY 13.81 9.56 5.95 3.27 10.64 8.67 5.66 80.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.68 0.00 0.69 0.67 0.60 -3.35%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/10/17 17/07/17 18/04/17 16/02/17 24/10/16 20/07/16 -
Price 0.535 0.575 0.60 0.615 0.605 0.61 0.54 -
P/RPS 1.22 1.82 2.76 6.03 1.67 2.31 3.43 -49.70%
P/EPS 7.52 10.56 16.67 31.12 9.63 12.35 19.08 -46.15%
EY 13.29 9.47 6.00 3.21 10.38 8.10 5.24 85.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.67 0.00 0.71 0.72 0.64 -5.26%

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