[IBHD] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[IBHD] I-BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -1.24%
YoY- 19.41%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 96,840 95,765 14,016 2,681 2,948 4,067 5,046 615.52%
PBT 13,842 16,148 4,783 2,255 1,887 1,900 1,516 336.26%
Tax -758 -826 -233 -348 44 45 81 -
NP 13,084 15,322 4,550 1,907 1,931 1,945 1,597 305.88%
-
NP to SH 13,084 15,322 4,550 1,907 1,931 1,945 1,597 305.88%
-
Tax Rate 5.48% 5.12% 4.87% 15.43% -2.33% -2.37% -5.34% -
Total Cost 83,756 80,443 9,466 774 1,017 2,122 3,449 736.96%
-
Net Worth 161,570 163,894 152,410 150,652 150,213 166,543 175,499 -5.35%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 5,321 5,321 2,121 2,121 2,121 2,121 890 229.05%
Div Payout % 40.67% 34.73% 46.63% 111.25% 109.87% 109.08% 55.76% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 161,570 163,894 152,410 150,652 150,213 166,543 175,499 -5.35%
NOSH 106,296 106,425 114,594 114,130 114,666 106,078 108,333 -1.25%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 13.51% 16.00% 32.46% 71.13% 65.50% 47.82% 31.65% -
ROE 8.10% 9.35% 2.99% 1.27% 1.29% 1.17% 0.91% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 91.10 89.98 12.23 2.35 2.57 3.83 4.66 624.38%
EPS 12.31 14.40 3.97 1.67 1.68 1.83 1.47 311.84%
DPS 5.01 5.00 1.85 1.86 1.85 2.00 0.82 233.83%
NAPS 1.52 1.54 1.33 1.32 1.31 1.57 1.62 -4.15%
Adjusted Per Share Value based on latest NOSH - 114,130
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 5.21 5.16 0.75 0.14 0.16 0.22 0.27 618.12%
EPS 0.70 0.82 0.24 0.10 0.10 0.10 0.09 292.06%
DPS 0.29 0.29 0.11 0.11 0.11 0.11 0.05 222.46%
NAPS 0.087 0.0882 0.0821 0.0811 0.0809 0.0897 0.0945 -5.35%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.75 0.98 0.93 0.93 1.10 1.00 1.01 -
P/RPS 0.82 1.09 7.60 39.59 42.79 26.08 21.68 -88.70%
P/EPS 6.09 6.81 23.42 55.66 65.32 54.54 68.51 -80.05%
EY 16.41 14.69 4.27 1.80 1.53 1.83 1.46 401.03%
DY 6.67 5.10 1.99 2.00 1.68 2.00 0.81 307.25%
P/NAPS 0.49 0.64 0.70 0.70 0.84 0.64 0.62 -14.50%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 10/02/09 28/11/08 26/08/08 27/05/08 27/02/08 27/11/07 -
Price 0.89 0.99 0.78 0.98 1.08 0.96 1.00 -
P/RPS 0.98 1.10 6.38 41.72 42.01 25.04 21.47 -87.20%
P/EPS 7.23 6.88 19.64 58.65 64.13 52.36 67.84 -77.49%
EY 13.83 14.54 5.09 1.70 1.56 1.91 1.47 345.05%
DY 5.62 5.05 2.37 1.90 1.71 2.08 0.82 260.39%
P/NAPS 0.59 0.64 0.59 0.74 0.82 0.61 0.62 -3.24%

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