[IBHD] QoQ Quarter Result on 30-Sep-2024 [#3]

Stock
[IBHD] I-BHD
Announcement Date
18-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 137.46%
YoY- 134.71%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 61,911 55,533 40,628 44,418 44,842 41,851 44,458 24.62%
PBT 15,366 6,874 4,950 7,166 6,075 2,325 1,764 321.69%
Tax -2,412 -1,409 -861 -3,494 -532 -481 -1,066 72.09%
NP 12,954 5,465 4,089 3,672 5,543 1,844 698 597.24%
-
NP to SH 12,937 5,448 4,071 3,663 5,512 1,818 675 612.33%
-
Tax Rate 15.70% 20.50% 17.39% 48.76% 8.76% 20.69% 60.43% -
Total Cost 48,957 50,068 36,539 40,746 39,299 40,007 43,760 7.74%
-
Net Worth 1,244,390 1,188,671 1,188,671 1,170,098 1,170,098 1,170,098 1,170,098 4.17%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,244,390 1,188,671 1,188,671 1,170,098 1,170,098 1,170,098 1,170,098 4.17%
NOSH 1,857,299 1,857,299 1,857,299 1,857,299 1,857,299 1,857,299 1,857,299 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 20.92% 9.84% 10.06% 8.27% 12.36% 4.41% 1.57% -
ROE 1.04% 0.46% 0.34% 0.31% 0.47% 0.16% 0.06% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 3.33 2.99 2.19 2.39 2.41 2.25 2.39 24.67%
EPS 0.70 0.29 0.22 0.20 0.30 0.10 0.04 570.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.64 0.63 0.63 0.63 0.63 4.17%
Adjusted Per Share Value based on latest NOSH - 1,857,299
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 3.33 2.99 2.19 2.39 2.41 2.25 2.39 24.67%
EPS 0.70 0.29 0.22 0.20 0.30 0.10 0.04 570.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.64 0.63 0.63 0.63 0.63 4.17%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.245 0.245 0.225 0.23 0.27 0.225 0.22 -
P/RPS 7.35 8.19 10.29 9.62 11.18 9.99 9.19 -13.80%
P/EPS 35.17 83.52 102.65 116.62 90.98 229.86 605.34 -84.92%
EY 2.84 1.20 0.97 0.86 1.10 0.44 0.17 550.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.35 0.37 0.43 0.36 0.35 3.76%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 18/11/24 08/08/24 31/05/24 27/02/24 28/11/23 29/08/23 30/05/23 -
Price 0.25 0.255 0.245 0.24 0.23 0.27 0.235 -
P/RPS 7.50 8.53 11.20 10.04 9.53 11.98 9.82 -16.40%
P/EPS 35.89 86.93 111.78 121.69 77.50 275.84 646.62 -85.37%
EY 2.79 1.15 0.89 0.82 1.29 0.36 0.15 598.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.38 0.38 0.37 0.43 0.37 0.00%

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