[IBHD] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[IBHD] I-BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 18.25%
YoY- 356.51%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 169,916 152,148 127,224 108,010 85,149 66,653 46,490 137.46%
PBT 56,260 52,983 26,906 27,415 22,485 18,237 11,599 186.81%
Tax -11,097 -9,014 -3,457 -2,691 -1,644 -1,578 -1,175 347.41%
NP 45,163 43,969 23,449 24,724 20,841 16,659 10,424 166.00%
-
NP to SH 45,146 43,968 23,468 24,743 20,924 16,818 10,654 162.09%
-
Tax Rate 19.72% 17.01% 12.85% 9.82% 7.31% 8.65% 10.13% -
Total Cost 124,753 108,179 103,775 83,286 64,308 49,994 36,066 128.89%
-
Net Worth 222,445 216,563 186,820 184,816 177,847 177,910 106,522 63.44%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 68 68 45 45 45 45 10 259.34%
Div Payout % 0.15% 0.16% 0.19% 0.18% 0.22% 0.27% 0.10% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 222,445 216,563 186,820 184,816 177,847 177,910 106,522 63.44%
NOSH 114,074 113,980 113,914 114,084 114,004 114,045 106,522 4.67%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 26.58% 28.90% 18.43% 22.89% 24.48% 24.99% 22.42% -
ROE 20.30% 20.30% 12.56% 13.39% 11.77% 9.45% 10.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 148.95 133.49 111.68 94.68 74.69 58.44 43.64 126.86%
EPS 39.58 38.57 20.60 21.69 18.35 14.75 10.00 150.42%
DPS 0.06 0.06 0.04 0.04 0.04 0.04 0.01 230.55%
NAPS 1.95 1.90 1.64 1.62 1.56 1.56 1.00 56.14%
Adjusted Per Share Value based on latest NOSH - 114,084
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 9.15 8.19 6.85 5.82 4.58 3.59 2.50 137.68%
EPS 2.43 2.37 1.26 1.33 1.13 0.91 0.57 163.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1198 0.1166 0.1006 0.0995 0.0958 0.0958 0.0574 63.38%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.90 2.52 2.80 2.51 2.13 1.33 1.21 -
P/RPS 1.95 1.89 2.51 2.65 2.85 2.28 2.77 -20.88%
P/EPS 7.33 6.53 13.59 11.57 11.61 9.02 12.10 -28.42%
EY 13.65 15.31 7.36 8.64 8.62 11.09 8.27 39.70%
DY 0.02 0.02 0.01 0.02 0.02 0.03 0.01 58.80%
P/NAPS 1.49 1.33 1.71 1.55 1.37 0.85 1.21 14.90%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 28/02/14 18/11/13 21/08/13 13/05/13 31/01/13 22/11/12 -
Price 3.34 2.96 2.66 2.73 3.04 1.37 1.27 -
P/RPS 2.24 2.22 2.38 2.88 4.07 2.34 2.91 -16.02%
P/EPS 8.44 7.67 12.91 12.59 16.56 9.29 12.70 -23.86%
EY 11.85 13.03 7.74 7.94 6.04 10.76 7.88 31.29%
DY 0.02 0.02 0.02 0.01 0.01 0.03 0.01 58.80%
P/NAPS 1.71 1.56 1.62 1.69 1.95 0.88 1.27 21.95%

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