[IBHD] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[IBHD] I-BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 10.88%
YoY- -64.29%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 42,246 42,207 41,064 47,969 60,662 107,164 159,349 -58.69%
PBT 11,704 14,912 8,478 5,902 17,165 28,698 25,016 -39.70%
Tax -6,665 -4,079 -2,036 377 -11,494 -6,388 -540 433.26%
NP 5,039 10,833 6,442 6,279 5,671 22,310 24,476 -65.10%
-
NP to SH 5,027 10,825 6,433 6,307 5,688 22,313 24,485 -65.16%
-
Tax Rate 56.95% 27.35% 24.02% -6.39% 66.96% 22.26% 2.16% -
Total Cost 37,207 31,374 34,622 41,690 54,991 84,854 134,873 -57.58%
-
Net Worth 1,029,474 1,040,087 1,029,474 1,029,474 1,029,474 1,040,087 1,018,861 0.69%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,029,474 1,040,087 1,029,474 1,029,474 1,029,474 1,040,087 1,018,861 0.69%
NOSH 1,014,671 1,014,235 1,012,397 1,009,709 1,009,498 1,008,667 1,008,230 0.42%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 11.93% 25.67% 15.69% 13.09% 9.35% 20.82% 15.36% -
ROE 0.49% 1.04% 0.62% 0.61% 0.55% 2.15% 2.40% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 3.98 3.98 3.87 4.52 5.72 10.10 15.01 -58.69%
EPS 0.47 1.02 0.61 0.59 0.54 2.10 2.31 -65.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.98 0.97 0.97 0.97 0.98 0.96 0.69%
Adjusted Per Share Value based on latest NOSH - 1,009,709
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.27 2.27 2.21 2.58 3.27 5.77 8.58 -58.75%
EPS 0.27 0.58 0.35 0.34 0.31 1.20 1.32 -65.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.56 0.5543 0.5543 0.5543 0.56 0.5486 0.69%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.285 0.39 0.43 0.38 0.505 0.50 0.50 -
P/RPS 7.16 9.81 11.11 8.41 8.84 4.95 3.33 66.51%
P/EPS 60.17 38.24 70.94 63.94 94.23 23.78 21.67 97.42%
EY 1.66 2.62 1.41 1.56 1.06 4.20 4.61 -49.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.40 0.44 0.39 0.52 0.51 0.52 -32.22%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 30/05/19 27/02/19 07/11/18 24/07/18 30/05/18 -
Price 0.21 0.32 0.39 0.43 0.47 0.525 0.485 -
P/RPS 5.28 8.05 10.08 9.51 8.22 5.20 3.23 38.72%
P/EPS 44.34 31.37 64.34 72.36 87.70 24.97 21.02 64.40%
EY 2.26 3.19 1.55 1.38 1.14 4.00 4.76 -39.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.33 0.40 0.44 0.48 0.54 0.51 -42.87%

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