[IBHD] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[IBHD] I-BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -60.56%
YoY- -32.26%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 70,649 44,914 55,662 35,538 33,802 27,146 30,738 74.42%
PBT 25,684 8,359 36,197 3,689 8,015 5,082 10,120 86.37%
Tax -6,269 -2,241 -6,600 -1,020 -1,236 -158 -1,043 231.66%
NP 19,415 6,118 29,597 2,669 6,779 4,924 9,077 66.23%
-
NP to SH 19,406 6,103 29,578 2,677 6,788 4,925 9,078 66.17%
-
Tax Rate 24.41% 26.81% 18.23% 27.65% 15.42% 3.11% 10.31% -
Total Cost 51,234 38,796 26,065 32,869 27,023 22,222 21,661 77.80%
-
Net Worth 241,719 222,445 216,563 186,820 184,816 177,847 177,910 22.73%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 68 - - - 45 -
Div Payout % - - 0.23% - - - 0.50% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 241,719 222,445 216,563 186,820 184,816 177,847 177,910 22.73%
NOSH 114,018 114,074 113,980 113,914 114,084 114,004 114,045 -0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 27.48% 13.62% 53.17% 7.51% 20.06% 18.14% 29.53% -
ROE 8.03% 2.74% 13.66% 1.43% 3.67% 2.77% 5.10% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 61.96 39.37 48.83 31.20 29.63 23.81 26.95 74.46%
EPS 17.02 5.35 25.95 2.35 5.95 4.32 7.96 66.20%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.04 -
NAPS 2.12 1.95 1.90 1.64 1.62 1.56 1.56 22.75%
Adjusted Per Share Value based on latest NOSH - 113,914
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.80 2.42 3.00 1.91 1.82 1.46 1.65 74.66%
EPS 1.04 0.33 1.59 0.14 0.37 0.27 0.49 65.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1301 0.1198 0.1166 0.1006 0.0995 0.0958 0.0958 22.70%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.35 2.90 2.52 2.80 2.51 2.13 1.33 -
P/RPS 5.41 7.37 5.16 8.98 8.47 8.95 4.93 6.40%
P/EPS 19.68 54.21 9.71 119.15 42.18 49.31 16.71 11.55%
EY 5.08 1.84 10.30 0.84 2.37 2.03 5.98 -10.33%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.03 -
P/NAPS 1.58 1.49 1.33 1.71 1.55 1.37 0.85 51.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 08/08/14 29/05/14 28/02/14 18/11/13 21/08/13 13/05/13 31/01/13 -
Price 1.88 3.34 2.96 2.66 2.73 3.04 1.37 -
P/RPS 3.03 8.48 6.06 8.53 9.21 12.77 5.08 -29.20%
P/EPS 11.05 62.43 11.41 113.19 45.88 70.37 17.21 -25.63%
EY 9.05 1.60 8.77 0.88 2.18 1.42 5.81 34.48%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.03 -
P/NAPS 0.89 1.71 1.56 1.62 1.69 1.95 0.88 0.75%

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