[IBHD] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[IBHD] I-BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 1004.89%
YoY- 225.82%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 77,389 70,649 44,914 55,662 35,538 33,802 27,146 100.92%
PBT 17,416 25,684 8,359 36,197 3,689 8,015 5,082 127.13%
Tax -3,177 -6,269 -2,241 -6,600 -1,020 -1,236 -158 638.09%
NP 14,239 19,415 6,118 29,597 2,669 6,779 4,924 102.84%
-
NP to SH 14,237 19,406 6,103 29,578 2,677 6,788 4,925 102.79%
-
Tax Rate 18.24% 24.41% 26.81% 18.23% 27.65% 15.42% 3.11% -
Total Cost 63,150 51,234 38,796 26,065 32,869 27,023 22,222 100.50%
-
Net Worth 274,227 241,719 222,445 216,563 186,820 184,816 177,847 33.43%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 68 - - - -
Div Payout % - - - 0.23% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 274,227 241,719 222,445 216,563 186,820 184,816 177,847 33.43%
NOSH 228,523 114,018 114,074 113,980 113,914 114,084 114,004 58.91%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 18.40% 27.48% 13.62% 53.17% 7.51% 20.06% 18.14% -
ROE 5.19% 8.03% 2.74% 13.66% 1.43% 3.67% 2.77% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.86 61.96 39.37 48.83 31.20 29.63 23.81 26.43%
EPS 6.23 17.02 5.35 25.95 2.35 5.95 4.32 27.61%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 1.20 2.12 1.95 1.90 1.64 1.62 1.56 -16.03%
Adjusted Per Share Value based on latest NOSH - 113,980
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.17 3.80 2.42 3.00 1.91 1.82 1.46 101.17%
EPS 0.77 1.04 0.33 1.59 0.14 0.37 0.27 100.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1476 0.1301 0.1198 0.1166 0.1006 0.0995 0.0958 33.36%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.10 3.35 2.90 2.52 2.80 2.51 2.13 -
P/RPS 3.25 5.41 7.37 5.16 8.98 8.47 8.95 -49.06%
P/EPS 17.66 19.68 54.21 9.71 119.15 42.18 49.31 -49.53%
EY 5.66 5.08 1.84 10.30 0.84 2.37 2.03 97.97%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.92 1.58 1.49 1.33 1.71 1.55 1.37 -23.29%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 08/08/14 29/05/14 28/02/14 18/11/13 21/08/13 13/05/13 -
Price 0.725 1.88 3.34 2.96 2.66 2.73 3.04 -
P/RPS 2.14 3.03 8.48 6.06 8.53 9.21 12.77 -69.57%
P/EPS 11.64 11.05 62.43 11.41 113.19 45.88 70.37 -69.83%
EY 8.59 9.05 1.60 8.77 0.88 2.18 1.42 231.63%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.60 0.89 1.71 1.56 1.62 1.69 1.95 -54.39%

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