[IBHD] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 203.19%
YoY- -64.62%
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 44,842 41,851 44,458 42,252 38,887 20,233 18,245 82.02%
PBT 6,075 2,325 1,764 6,268 17,426 1,743 1,673 136.06%
Tax -532 -481 -1,066 2,089 -1,821 -204 -217 81.71%
NP 5,543 1,844 698 8,357 15,605 1,539 1,456 143.61%
-
NP to SH 5,512 1,818 675 8,334 15,579 1,518 1,435 145.06%
-
Tax Rate 8.76% 20.69% 60.43% -33.33% 10.45% 11.70% 12.97% -
Total Cost 39,299 40,007 43,760 33,895 23,282 18,694 16,789 76.20%
-
Net Worth 1,170,098 1,170,098 1,170,098 867,515 1,159,600 1,148,231 1,148,231 1.26%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,170,098 1,170,098 1,170,098 867,515 1,159,600 1,148,231 1,148,231 1.26%
NOSH 1,857,299 1,857,299 1,857,299 1,857,299 1,136,863 1,136,863 1,136,863 38.67%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 12.36% 4.41% 1.57% 19.78% 40.13% 7.61% 7.98% -
ROE 0.47% 0.16% 0.06% 0.96% 1.34% 0.13% 0.12% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2.41 2.25 2.39 3.07 3.42 1.78 1.60 31.36%
EPS 0.30 0.10 0.04 0.61 1.37 0.13 0.13 74.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.63 0.63 1.02 1.01 1.01 -26.97%
Adjusted Per Share Value based on latest NOSH - 1,857,299
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 2.41 2.25 2.39 2.27 2.09 1.09 0.98 82.09%
EPS 0.30 0.10 0.04 0.45 0.84 0.08 0.08 141.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.63 0.4671 0.6243 0.6182 0.6182 1.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.27 0.225 0.22 0.28 0.24 0.25 0.29 -
P/RPS 11.18 9.99 9.19 9.13 7.02 14.05 18.07 -27.37%
P/EPS 90.98 229.86 605.34 46.26 17.51 187.23 229.75 -46.04%
EY 1.10 0.44 0.17 2.16 5.71 0.53 0.44 84.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.35 0.44 0.24 0.25 0.29 29.99%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 30/05/23 28/02/23 24/11/22 25/08/22 30/05/22 -
Price 0.23 0.27 0.235 0.255 0.275 0.245 0.28 -
P/RPS 9.53 11.98 9.82 8.31 8.04 13.77 17.45 -33.16%
P/EPS 77.50 275.84 646.62 42.13 20.07 183.49 221.83 -50.36%
EY 1.29 0.36 0.15 2.37 4.98 0.55 0.45 101.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.37 0.40 0.27 0.24 0.28 20.39%

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