[IBHD] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[IBHD] I-BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 78.23%
YoY- 280.34%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 145,830 119,617 105,948 88,629 85,293 80,214 58,868 83.18%
PBT 27,201 27,110 25,297 13,217 8,064 1,343 892 878.10%
Tax -1,002 -153 -1,447 -1,797 -1,665 -919 -4,962 -65.61%
NP 26,199 26,957 23,850 11,420 6,399 424 -4,070 -
-
NP to SH 26,106 26,866 23,689 11,298 6,339 369 -4,024 -
-
Tax Rate 3.68% 0.56% 5.72% 13.60% 20.65% 68.43% 556.28% -
Total Cost 119,631 92,660 82,098 77,209 78,894 79,790 62,938 53.50%
-
Net Worth 1,170,098 867,515 1,159,600 1,148,231 1,148,231 1,136,739 1,181,705 -0.65%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,170,098 867,515 1,159,600 1,148,231 1,148,231 1,136,739 1,181,705 -0.65%
NOSH 1,857,299 1,857,299 1,136,863 1,136,863 1,136,863 1,136,863 1,136,491 38.78%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 17.97% 22.54% 22.51% 12.89% 7.50% 0.53% -6.91% -
ROE 2.23% 3.10% 2.04% 0.98% 0.55% 0.03% -0.34% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 7.85 8.69 9.32 7.80 7.50 7.06 5.18 31.96%
EPS 1.41 1.95 2.08 0.99 0.56 0.03 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 1.02 1.01 1.01 1.00 1.04 -28.42%
Adjusted Per Share Value based on latest NOSH - 1,136,863
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 7.85 6.44 5.70 4.77 4.59 4.32 3.17 83.13%
EPS 1.41 1.45 1.28 0.61 0.34 0.02 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.4671 0.6243 0.6182 0.6182 0.612 0.6362 -0.65%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.22 0.28 0.24 0.25 0.29 0.27 0.265 -
P/RPS 2.80 3.22 2.58 3.21 3.87 3.83 5.11 -33.06%
P/EPS 15.65 14.35 11.52 25.16 52.01 831.76 -74.83 -
EY 6.39 6.97 8.68 3.98 1.92 0.12 -1.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.24 0.25 0.29 0.27 0.25 25.17%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 28/02/23 24/11/22 25/08/22 30/05/22 25/02/22 24/11/21 -
Price 0.225 0.255 0.275 0.245 0.28 0.285 0.28 -
P/RPS 2.87 2.94 2.95 3.14 3.73 4.04 5.40 -34.41%
P/EPS 16.01 13.07 13.20 24.65 50.22 877.97 -79.06 -
EY 6.25 7.65 7.58 4.06 1.99 0.11 -1.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.27 0.24 0.28 0.29 0.27 21.16%

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