[IBHD] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[IBHD] I-BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 138.59%
YoY- 184.91%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 96,538 96,840 95,765 14,016 2,681 2,948 4,067 727.53%
PBT 11,548 13,842 16,148 4,783 2,255 1,887 1,900 233.41%
Tax -612 -758 -826 -233 -348 44 45 -
NP 10,936 13,084 15,322 4,550 1,907 1,931 1,945 216.53%
-
NP to SH 10,936 13,084 15,322 4,550 1,907 1,931 1,945 216.53%
-
Tax Rate 5.30% 5.48% 5.12% 4.87% 15.43% -2.33% -2.37% -
Total Cost 85,602 83,756 80,443 9,466 774 1,017 2,122 1078.88%
-
Net Worth 155,935 161,570 163,894 152,410 150,652 150,213 166,543 -4.29%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 5,321 5,321 5,321 2,121 2,121 2,121 2,121 84.73%
Div Payout % 48.66% 40.67% 34.73% 46.63% 111.25% 109.87% 109.08% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 155,935 161,570 163,894 152,410 150,652 150,213 166,543 -4.29%
NOSH 106,078 106,296 106,425 114,594 114,130 114,666 106,078 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.33% 13.51% 16.00% 32.46% 71.13% 65.50% 47.82% -
ROE 7.01% 8.10% 9.35% 2.99% 1.27% 1.29% 1.17% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 91.01 91.10 89.98 12.23 2.35 2.57 3.83 728.13%
EPS 10.31 12.31 14.40 3.97 1.67 1.68 1.83 216.95%
DPS 5.02 5.01 5.00 1.85 1.86 1.85 2.00 84.79%
NAPS 1.47 1.52 1.54 1.33 1.32 1.31 1.57 -4.29%
Adjusted Per Share Value based on latest NOSH - 114,594
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.20 5.21 5.16 0.75 0.14 0.16 0.22 725.19%
EPS 0.59 0.70 0.82 0.24 0.10 0.10 0.10 226.86%
DPS 0.29 0.29 0.29 0.11 0.11 0.11 0.11 90.95%
NAPS 0.084 0.087 0.0882 0.0821 0.0811 0.0809 0.0897 -4.28%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.89 0.75 0.98 0.93 0.93 1.10 1.00 -
P/RPS 0.98 0.82 1.09 7.60 39.59 42.79 26.08 -88.80%
P/EPS 8.63 6.09 6.81 23.42 55.66 65.32 54.54 -70.77%
EY 11.58 16.41 14.69 4.27 1.80 1.53 1.83 242.49%
DY 5.64 6.67 5.10 1.99 2.00 1.68 2.00 99.72%
P/NAPS 0.61 0.49 0.64 0.70 0.70 0.84 0.64 -3.15%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 29/05/09 10/02/09 28/11/08 26/08/08 27/05/08 27/02/08 -
Price 0.99 0.89 0.99 0.78 0.98 1.08 0.96 -
P/RPS 1.09 0.98 1.10 6.38 41.72 42.01 25.04 -87.64%
P/EPS 9.60 7.23 6.88 19.64 58.65 64.13 52.36 -67.75%
EY 10.41 13.83 14.54 5.09 1.70 1.56 1.91 210.02%
DY 5.07 5.62 5.05 2.37 1.90 1.71 2.08 81.21%
P/NAPS 0.67 0.59 0.64 0.59 0.74 0.82 0.61 6.46%

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