[IBHD] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[IBHD] I-BHD
Announcement Date
24-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 25.57%
YoY- 66.42%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 447,095 405,956 383,569 354,806 296,443 262,492 257,390 44.55%
PBT 98,092 95,118 88,172 86,531 71,499 56,930 54,475 48.06%
Tax -23,322 -25,297 -21,578 -18,369 -17,202 -8,773 -11,425 60.98%
NP 74,770 69,821 66,594 68,162 54,297 48,157 43,050 44.53%
-
NP to SH 74,817 69,869 66,634 68,190 54,304 48,144 43,020 44.66%
-
Tax Rate 23.78% 26.60% 24.47% 21.23% 24.06% 15.41% 20.97% -
Total Cost 372,325 336,135 316,975 286,644 242,146 214,335 214,340 44.55%
-
Net Worth 944,169 924,387 904,642 904,061 893,443 879,170 859,858 6.44%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 944,169 924,387 904,642 904,061 893,443 879,170 859,858 6.44%
NOSH 1,060,864 1,062,514 1,064,285 1,063,601 1,063,623 1,059,241 1,061,554 -0.04%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 16.72% 17.20% 17.36% 19.21% 18.32% 18.35% 16.73% -
ROE 7.92% 7.56% 7.37% 7.54% 6.08% 5.48% 5.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 42.14 38.21 36.04 33.36 27.87 24.78 24.25 44.58%
EPS 7.05 6.58 6.26 6.41 5.11 4.55 4.05 44.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.85 0.85 0.84 0.83 0.81 6.48%
Adjusted Per Share Value based on latest NOSH - 1,063,601
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.07 21.86 20.65 19.10 15.96 14.13 13.86 44.52%
EPS 4.03 3.76 3.59 3.67 2.92 2.59 2.32 44.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5084 0.4977 0.4871 0.4868 0.481 0.4734 0.463 6.44%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.605 0.605 0.59 0.57 0.50 0.50 0.50 -
P/RPS 1.44 1.58 1.64 1.71 1.79 2.02 2.06 -21.25%
P/EPS 8.58 9.20 9.42 8.89 9.79 11.00 12.34 -21.53%
EY 11.66 10.87 10.61 11.25 10.21 9.09 8.11 27.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.69 0.67 0.60 0.60 0.62 6.35%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/07/17 18/04/17 16/02/17 24/10/16 20/07/16 25/05/16 29/02/16 -
Price 0.60 0.615 0.605 0.61 0.54 0.52 0.48 -
P/RPS 1.42 1.61 1.68 1.83 1.94 2.10 1.98 -19.89%
P/EPS 8.51 9.35 9.66 9.51 10.58 11.44 11.84 -19.77%
EY 11.75 10.69 10.35 10.51 9.45 8.74 8.44 24.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.71 0.72 0.64 0.63 0.59 8.85%

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