[IBHD] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[IBHD] I-BHD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -25.1%
YoY- 67.7%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 74,101 55,218 52,725 75,346 68,162 77,389 70,649 3.22%
PBT 21,388 10,412 9,041 13,634 17,984 17,416 25,684 -11.45%
Tax -5,675 -1,848 -518 -3,384 -4,318 -3,177 -6,269 -6.40%
NP 15,713 8,564 8,523 10,250 13,666 14,239 19,415 -13.12%
-
NP to SH 15,711 8,556 8,518 10,235 13,665 14,237 19,406 -13.10%
-
Tax Rate 26.53% 17.75% 5.73% 24.82% 24.01% 18.24% 24.41% -
Total Cost 58,388 46,654 44,202 65,096 54,496 63,150 51,234 9.07%
-
Net Worth 859,858 855,599 862,447 1,108,791 1,029,826 274,227 241,719 132.49%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 859,858 855,599 862,447 1,108,791 1,029,826 274,227 241,719 132.49%
NOSH 1,061,554 1,056,296 1,064,749 1,066,145 990,217 228,523 114,018 340.77%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 21.20% 15.51% 16.17% 13.60% 20.05% 18.40% 27.48% -
ROE 1.83% 1.00% 0.99% 0.92% 1.33% 5.19% 8.03% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.98 5.23 4.95 7.07 6.88 33.86 61.96 -76.58%
EPS 1.48 0.81 0.80 0.96 1.38 6.23 17.02 -80.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.81 1.04 1.04 1.20 2.12 -47.25%
Adjusted Per Share Value based on latest NOSH - 1,066,145
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.99 2.97 2.84 4.06 3.67 4.17 3.80 3.29%
EPS 0.85 0.46 0.46 0.55 0.74 0.77 1.04 -12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.463 0.4607 0.4644 0.597 0.5545 0.1476 0.1301 132.55%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.50 0.525 0.565 0.625 0.62 1.10 3.35 -
P/RPS 7.16 10.04 11.41 8.84 9.01 3.25 5.41 20.48%
P/EPS 33.78 64.81 70.63 65.10 44.93 17.66 19.68 43.21%
EY 2.96 1.54 1.42 1.54 2.23 5.66 5.08 -30.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.70 0.60 0.60 0.92 1.58 -46.30%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 24/08/15 18/05/15 25/02/15 13/11/14 08/08/14 -
Price 0.48 0.54 0.505 0.64 0.61 0.725 1.88 -
P/RPS 6.88 10.33 10.20 9.06 8.86 2.14 3.03 72.49%
P/EPS 32.43 66.67 63.13 66.67 44.20 11.64 11.05 104.58%
EY 3.08 1.50 1.58 1.50 2.26 8.59 9.05 -51.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.67 0.62 0.62 0.59 0.60 0.89 -23.91%

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