[IBHD] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[IBHD] I-BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -16.78%
YoY- -56.11%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 80,448 74,101 55,218 52,725 75,346 68,162 77,389 2.61%
PBT 16,089 21,388 10,412 9,041 13,634 17,984 17,416 -5.14%
Tax -732 -5,675 -1,848 -518 -3,384 -4,318 -3,177 -62.38%
NP 15,357 15,713 8,564 8,523 10,250 13,666 14,239 5.16%
-
NP to SH 15,359 15,711 8,556 8,518 10,235 13,665 14,237 5.18%
-
Tax Rate 4.55% 26.53% 17.75% 5.73% 24.82% 24.01% 18.24% -
Total Cost 65,091 58,388 46,654 44,202 65,096 54,496 63,150 2.03%
-
Net Worth 879,170 859,858 855,599 862,447 1,108,791 1,029,826 274,227 117.27%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 879,170 859,858 855,599 862,447 1,108,791 1,029,826 274,227 117.27%
NOSH 1,059,241 1,061,554 1,056,296 1,064,749 1,066,145 990,217 228,523 177.73%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 19.09% 21.20% 15.51% 16.17% 13.60% 20.05% 18.40% -
ROE 1.75% 1.83% 1.00% 0.99% 0.92% 1.33% 5.19% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.59 6.98 5.23 4.95 7.07 6.88 33.86 -63.06%
EPS 1.45 1.48 0.81 0.80 0.96 1.38 6.23 -62.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.81 0.81 1.04 1.04 1.20 -21.77%
Adjusted Per Share Value based on latest NOSH - 1,064,749
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 4.33 3.99 2.97 2.84 4.06 3.67 4.17 2.53%
EPS 0.83 0.85 0.46 0.46 0.55 0.74 0.77 5.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4734 0.463 0.4607 0.4644 0.597 0.5545 0.1476 117.33%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.50 0.50 0.525 0.565 0.625 0.62 1.10 -
P/RPS 6.58 7.16 10.04 11.41 8.84 9.01 3.25 59.97%
P/EPS 34.48 33.78 64.81 70.63 65.10 44.93 17.66 56.14%
EY 2.90 2.96 1.54 1.42 1.54 2.23 5.66 -35.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.65 0.70 0.60 0.60 0.92 -24.77%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 29/02/16 23/11/15 24/08/15 18/05/15 25/02/15 13/11/14 -
Price 0.52 0.48 0.54 0.505 0.64 0.61 0.725 -
P/RPS 6.85 6.88 10.33 10.20 9.06 8.86 2.14 117.04%
P/EPS 35.86 32.43 66.67 63.13 66.67 44.20 11.64 111.57%
EY 2.79 3.08 1.50 1.58 1.50 2.26 8.59 -52.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.59 0.67 0.62 0.62 0.59 0.60 3.30%

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