[IBHD] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[IBHD] I-BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -89.06%
YoY- -73.73%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 172,019 124,859 83,271 41,064 375,144 327,175 266,513 -25.25%
PBT 40,095 35,094 23,390 8,478 76,781 70,879 53,714 -17.66%
Tax -14,262 -12,780 -6,115 -2,036 -18,045 -18,422 -6,928 61.61%
NP 25,833 22,314 17,275 6,442 58,736 52,457 46,786 -32.62%
-
NP to SH 25,776 22,285 17,258 6,433 58,793 52,486 46,798 -32.73%
-
Tax Rate 35.57% 36.42% 26.14% 24.02% 23.50% 25.99% 12.90% -
Total Cost 146,186 102,545 65,996 34,622 316,408 274,718 219,727 -23.73%
-
Net Worth 1,096,397 1,029,474 1,040,087 1,029,474 1,029,474 1,029,474 1,040,087 3.56%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,096,397 1,029,474 1,040,087 1,029,474 1,029,474 1,029,474 1,040,087 3.56%
NOSH 1,090,578 1,014,671 1,014,235 1,012,397 1,009,709 1,009,498 1,008,667 5.32%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 15.02% 17.87% 20.75% 15.69% 15.66% 16.03% 17.55% -
ROE 2.35% 2.16% 1.66% 0.62% 5.71% 5.10% 4.50% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 16.00 11.76 7.85 3.87 35.35 30.83 25.11 -25.89%
EPS 2.42 2.10 1.63 0.61 5.54 4.95 4.41 -32.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.97 0.98 0.97 0.97 0.97 0.98 2.69%
Adjusted Per Share Value based on latest NOSH - 1,012,397
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 9.26 6.72 4.48 2.21 20.20 17.62 14.35 -25.26%
EPS 1.39 1.20 0.93 0.35 3.17 2.83 2.52 -32.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5903 0.5543 0.56 0.5543 0.5543 0.5543 0.56 3.56%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.245 0.285 0.39 0.43 0.38 0.505 0.50 -
P/RPS 1.53 2.42 4.97 11.11 1.08 1.64 1.99 -16.03%
P/EPS 10.22 13.57 23.98 70.94 6.86 10.21 11.34 -6.68%
EY 9.79 7.37 4.17 1.41 14.58 9.79 8.82 7.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.40 0.44 0.39 0.52 0.51 -39.41%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 29/08/19 30/05/19 27/02/19 07/11/18 24/07/18 -
Price 0.21 0.21 0.32 0.39 0.43 0.47 0.525 -
P/RPS 1.31 1.79 4.08 10.08 1.22 1.52 2.09 -26.69%
P/EPS 8.76 10.00 19.68 64.34 7.76 9.50 11.91 -18.47%
EY 11.42 10.00 5.08 1.55 12.88 10.52 8.40 22.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.33 0.40 0.44 0.48 0.54 -46.62%

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