[IBHD] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[IBHD] I-BHD
Announcement Date
24-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 52.9%
YoY- 162.3%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 127,815 102,835 102,864 113,581 86,676 80,448 74,101 43.87%
PBT 26,584 23,035 23,029 25,444 23,610 16,089 21,388 15.61%
Tax -6,972 -4,451 -8,884 -3,015 -8,947 -732 -5,675 14.72%
NP 19,612 18,584 14,145 22,429 14,663 15,357 15,713 15.94%
-
NP to SH 19,626 18,594 14,155 22,442 14,678 15,359 15,711 16.00%
-
Tax Rate 26.23% 19.32% 38.58% 11.85% 37.89% 4.55% 26.53% -
Total Cost 108,203 84,251 88,719 91,152 72,013 65,091 58,388 50.92%
-
Net Worth 944,169 924,387 904,642 904,061 893,443 879,170 859,858 6.44%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 944,169 924,387 904,642 904,061 893,443 879,170 859,858 6.44%
NOSH 1,060,864 1,062,514 1,064,285 1,063,601 1,063,623 1,059,241 1,061,554 -0.04%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 15.34% 18.07% 13.75% 19.75% 16.92% 19.09% 21.20% -
ROE 2.08% 2.01% 1.56% 2.48% 1.64% 1.75% 1.83% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.05 9.68 9.67 10.68 8.15 7.59 6.98 43.95%
EPS 1.85 1.75 1.33 2.11 1.38 1.45 1.48 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.85 0.85 0.84 0.83 0.81 6.48%
Adjusted Per Share Value based on latest NOSH - 1,063,601
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 6.88 5.54 5.54 6.12 4.67 4.33 3.99 43.84%
EPS 1.06 1.00 0.76 1.21 0.79 0.83 0.85 15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5084 0.4977 0.4871 0.4868 0.481 0.4734 0.463 6.44%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.605 0.605 0.59 0.57 0.50 0.50 0.50 -
P/RPS 5.02 5.93 6.10 5.34 6.14 6.58 7.16 -21.09%
P/EPS 32.70 30.61 44.36 27.01 36.23 34.48 33.78 -2.14%
EY 3.06 3.27 2.25 3.70 2.76 2.90 2.96 2.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.00 0.69 0.67 0.60 0.60 0.62 6.35%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/07/17 18/04/17 16/02/17 24/10/16 20/07/16 25/05/16 29/02/16 -
Price 0.60 0.615 0.605 0.61 0.54 0.52 0.48 -
P/RPS 4.98 6.03 6.26 5.71 6.63 6.85 6.88 -19.39%
P/EPS 32.43 31.12 45.49 28.91 39.13 35.86 32.43 0.00%
EY 3.08 3.21 2.20 3.46 2.56 2.79 3.08 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.71 0.72 0.64 0.63 0.59 8.85%

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