[IBHD] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[IBHD] I-BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 168.49%
YoY- -72.18%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 13,700 9,937 10,284 7,830 5,110 5,758 85,277 -70.48%
PBT 5,057 3,829 5,571 3,338 1,157 926 6,790 -17.85%
Tax -387 -366 -223 -296 -24 -65 -682 -31.48%
NP 4,670 3,463 5,348 3,042 1,133 861 6,108 -16.39%
-
NP to SH 3,799 2,514 4,338 3,042 1,133 861 6,108 -27.15%
-
Tax Rate 7.65% 9.56% 4.00% 8.87% 2.07% 7.02% 10.04% -
Total Cost 9,030 6,474 4,936 4,788 3,977 4,897 79,169 -76.51%
-
Net Worth 155,718 160,536 156,430 157,829 158,860 160,722 154,114 0.69%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 10 10 31 31 31 31 5,321 -98.48%
Div Payout % 0.28% 0.42% 0.74% 1.05% 2.82% 3.71% 87.12% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 155,718 160,536 156,430 157,829 158,860 160,722 154,114 0.69%
NOSH 103,125 106,315 106,415 105,925 106,617 106,438 106,285 -1.99%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 34.09% 34.85% 52.00% 38.85% 22.17% 14.95% 7.16% -
ROE 2.44% 1.57% 2.77% 1.93% 0.71% 0.54% 3.96% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.28 9.35 9.66 7.39 4.79 5.41 80.23 -69.88%
EPS 3.68 2.36 4.08 2.87 1.06 0.81 5.75 -25.75%
DPS 0.01 0.01 0.03 0.03 0.03 0.03 5.00 -98.41%
NAPS 1.51 1.51 1.47 1.49 1.49 1.51 1.45 2.74%
Adjusted Per Share Value based on latest NOSH - 105,925
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 0.74 0.54 0.55 0.42 0.28 0.31 4.59 -70.41%
EPS 0.20 0.14 0.23 0.16 0.06 0.05 0.33 -28.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.29 -
NAPS 0.0838 0.0864 0.0842 0.085 0.0855 0.0865 0.083 0.64%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.84 0.80 0.80 0.86 0.89 0.93 0.98 -
P/RPS 6.32 8.56 8.28 11.63 18.57 17.19 1.22 199.69%
P/EPS 22.80 33.83 19.62 29.95 83.75 114.97 17.05 21.39%
EY 4.39 2.96 5.10 3.34 1.19 0.87 5.86 -17.52%
DY 0.01 0.01 0.04 0.03 0.03 0.03 5.10 -98.43%
P/NAPS 0.56 0.53 0.54 0.58 0.60 0.62 0.68 -12.15%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 28/02/11 29/11/10 30/08/10 17/05/10 11/02/10 30/11/09 -
Price 0.84 0.90 0.79 0.86 0.91 0.91 1.14 -
P/RPS 6.32 9.63 8.17 11.63 18.99 16.82 1.42 170.82%
P/EPS 22.80 38.06 19.38 29.95 85.63 112.50 19.84 9.72%
EY 4.39 2.63 5.16 3.34 1.17 0.89 5.04 -8.80%
DY 0.01 0.01 0.04 0.03 0.03 0.03 4.39 -98.27%
P/NAPS 0.56 0.60 0.54 0.58 0.61 0.60 0.79 -20.51%

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