[IBHD] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[IBHD] I-BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ-0.0%
YoY- -49.84%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,681 2,948 4,067 5,046 8,274 12,130 18,140 -72.07%
PBT 2,255 1,887 1,900 1,516 1,462 3,035 2,831 -14.08%
Tax -348 44 45 81 135 -358 -285 14.25%
NP 1,907 1,931 1,945 1,597 1,597 2,677 2,546 -17.53%
-
NP to SH 1,907 1,931 1,945 1,597 1,597 2,677 2,546 -17.53%
-
Tax Rate 15.43% -2.33% -2.37% -5.34% -9.23% 11.80% 10.07% -
Total Cost 774 1,017 2,122 3,449 6,677 9,453 15,594 -86.51%
-
Net Worth 150,652 150,213 166,543 175,499 96,315 3,233,000 81,033 51.25%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,121 2,121 2,121 890 890 890 890 78.51%
Div Payout % 111.25% 109.87% 109.08% 55.76% 55.76% 33.26% 34.98% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 150,652 150,213 166,543 175,499 96,315 3,233,000 81,033 51.25%
NOSH 114,130 114,666 106,078 108,333 96,315 1,766,666 44,523 87.40%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 71.13% 65.50% 47.82% 31.65% 19.30% 22.07% 14.04% -
ROE 1.27% 1.29% 1.17% 0.91% 1.66% 0.08% 3.14% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.35 2.57 3.83 4.66 8.59 0.69 40.74 -85.09%
EPS 1.67 1.68 1.83 1.47 1.66 0.15 5.72 -56.02%
DPS 1.86 1.85 2.00 0.82 0.92 0.05 2.00 -4.72%
NAPS 1.32 1.31 1.57 1.62 1.00 1.83 1.82 -19.29%
Adjusted Per Share Value based on latest NOSH - 108,333
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 0.14 0.16 0.22 0.27 0.45 0.65 0.98 -72.70%
EPS 0.10 0.10 0.10 0.09 0.09 0.14 0.14 -20.11%
DPS 0.11 0.11 0.11 0.05 0.05 0.05 0.05 69.23%
NAPS 0.0811 0.0809 0.0897 0.0945 0.0519 1.7407 0.0436 51.30%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.93 1.10 1.00 1.01 1.17 1.08 0.89 -
P/RPS 39.59 42.79 26.08 21.68 13.62 157.30 2.18 592.12%
P/EPS 55.66 65.32 54.54 68.51 70.56 712.74 15.56 134.07%
EY 1.80 1.53 1.83 1.46 1.42 0.14 6.43 -57.24%
DY 2.00 1.68 2.00 0.81 0.79 0.05 2.25 -7.55%
P/NAPS 0.70 0.84 0.64 0.62 1.17 0.59 0.49 26.87%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 27/02/08 27/11/07 28/08/07 24/04/07 27/02/07 -
Price 0.98 1.08 0.96 1.00 1.06 1.53 0.99 -
P/RPS 41.72 42.01 25.04 21.47 12.34 222.84 2.43 566.67%
P/EPS 58.65 64.13 52.36 67.84 63.93 1,009.71 17.31 125.75%
EY 1.70 1.56 1.91 1.47 1.56 0.10 5.78 -55.80%
DY 1.90 1.71 2.08 0.82 0.87 0.03 2.02 -4.00%
P/NAPS 0.74 0.82 0.61 0.62 1.06 0.84 0.54 23.39%

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