[IBHD] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[IBHD] I-BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 38.65%
YoY- 31.68%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 47,969 60,662 107,164 159,349 129,106 105,324 127,815 -47.87%
PBT 5,902 17,165 28,698 25,016 27,244 28,556 26,584 -63.23%
Tax 377 -11,494 -6,388 -540 -9,581 -8,960 -6,972 -
NP 6,279 5,671 22,310 24,476 17,663 19,596 19,612 -53.10%
-
NP to SH 6,307 5,688 22,313 24,485 17,660 19,596 19,626 -52.98%
-
Tax Rate -6.39% 66.96% 22.26% 2.16% 35.17% 31.38% 26.23% -
Total Cost 41,690 54,991 84,854 134,873 111,443 85,728 108,203 -46.95%
-
Net Worth 1,029,474 1,029,474 1,040,087 1,018,861 965,795 944,569 944,169 5.91%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,029,474 1,029,474 1,040,087 1,018,861 965,795 944,569 944,169 5.91%
NOSH 1,009,709 1,009,498 1,008,667 1,008,230 1,008,185 1,007,934 1,060,864 -3.23%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.09% 9.35% 20.82% 15.36% 13.68% 18.61% 15.34% -
ROE 0.61% 0.55% 2.15% 2.40% 1.83% 2.07% 2.08% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.52 5.72 10.10 15.01 12.16 9.92 12.05 -47.89%
EPS 0.59 0.54 2.10 2.31 1.66 1.85 1.85 -53.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.98 0.96 0.91 0.89 0.89 5.88%
Adjusted Per Share Value based on latest NOSH - 1,008,230
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 2.58 3.27 5.77 8.58 6.95 5.67 6.88 -47.90%
EPS 0.34 0.31 1.20 1.32 0.95 1.06 1.06 -53.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.5543 0.56 0.5486 0.52 0.5086 0.5084 5.91%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.38 0.505 0.50 0.50 0.515 0.57 0.605 -
P/RPS 8.41 8.84 4.95 3.33 4.23 5.74 5.02 40.92%
P/EPS 63.94 94.23 23.78 21.67 30.95 30.87 32.70 56.17%
EY 1.56 1.06 4.20 4.61 3.23 3.24 3.06 -36.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.52 0.51 0.52 0.57 0.64 0.68 -30.90%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 07/11/18 24/07/18 30/05/18 27/02/18 23/10/17 17/07/17 -
Price 0.43 0.47 0.525 0.485 0.535 0.575 0.60 -
P/RPS 9.51 8.22 5.20 3.23 4.40 5.79 4.98 53.74%
P/EPS 72.36 87.70 24.97 21.02 32.15 31.14 32.43 70.50%
EY 1.38 1.14 4.00 4.76 3.11 3.21 3.08 -41.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.54 0.51 0.59 0.65 0.67 -24.38%

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
1 person likes this. Showing 0 of 0 comments
Post a Comment