[IBHD] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[IBHD] I-BHD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 20.01%
YoY- 195.4%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 273,622 291,546 261,114 248,614 206,763 169,916 152,148 48.04%
PBT 58,075 74,718 69,443 87,656 73,929 56,260 52,983 6.32%
Tax -11,397 -17,148 -16,005 -18,287 -16,130 -11,097 -9,014 16.97%
NP 46,678 57,570 53,438 69,369 57,799 45,163 43,969 4.07%
-
NP to SH 46,655 57,543 53,411 69,324 57,764 45,146 43,968 4.04%
-
Tax Rate 19.62% 22.95% 23.05% 20.86% 21.82% 19.72% 17.01% -
Total Cost 226,944 233,976 207,676 179,245 148,964 124,753 108,179 64.09%
-
Net Worth 862,447 1,108,791 1,029,826 274,227 241,719 222,445 216,563 151.88%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - 68 68 68 68 -
Div Payout % - - - 0.10% 0.12% 0.15% 0.16% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 862,447 1,108,791 1,029,826 274,227 241,719 222,445 216,563 151.88%
NOSH 1,064,749 1,066,145 990,217 228,523 114,018 114,074 113,980 345.37%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 17.06% 19.75% 20.47% 27.90% 27.95% 26.58% 28.90% -
ROE 5.41% 5.19% 5.19% 25.28% 23.90% 20.30% 20.30% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 25.70 27.35 26.37 108.79 181.34 148.95 133.49 -66.75%
EPS 4.38 5.40 5.39 30.34 50.66 39.58 38.57 -76.64%
DPS 0.00 0.00 0.00 0.03 0.06 0.06 0.06 -
NAPS 0.81 1.04 1.04 1.20 2.12 1.95 1.90 -43.44%
Adjusted Per Share Value based on latest NOSH - 228,523
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.73 15.70 14.06 13.39 11.13 9.15 8.19 48.05%
EPS 2.51 3.10 2.88 3.73 3.11 2.43 2.37 3.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4644 0.597 0.5545 0.1476 0.1301 0.1198 0.1166 151.90%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.565 0.625 0.62 1.10 3.35 2.90 2.52 -
P/RPS 2.20 2.29 2.35 1.01 1.85 1.95 1.89 10.68%
P/EPS 12.89 11.58 11.49 3.63 6.61 7.33 6.53 57.55%
EY 7.76 8.64 8.70 27.58 15.12 13.65 15.31 -36.50%
DY 0.00 0.00 0.00 0.03 0.02 0.02 0.02 -
P/NAPS 0.70 0.60 0.60 0.92 1.58 1.49 1.33 -34.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 18/05/15 25/02/15 13/11/14 08/08/14 29/05/14 28/02/14 -
Price 0.505 0.64 0.61 0.725 1.88 3.34 2.96 -
P/RPS 1.97 2.34 2.31 0.67 1.04 2.24 2.22 -7.67%
P/EPS 11.52 11.86 11.31 2.39 3.71 8.44 7.67 31.24%
EY 8.68 8.43 8.84 41.84 26.95 11.85 13.03 -23.78%
DY 0.00 0.00 0.00 0.04 0.03 0.02 0.02 -
P/NAPS 0.62 0.62 0.59 0.60 0.89 1.71 1.56 -46.03%

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