[IBHD] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[IBHD] I-BHD
Announcement Date
07-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -16.55%
YoY- -2.54%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 191,902 256,859 375,144 456,281 500,943 521,594 465,080 -44.66%
PBT 46,457 60,243 76,781 98,123 109,514 107,400 105,419 -42.17%
Tax -17,232 -19,541 -18,045 -28,003 -25,469 -26,053 -29,964 -30.91%
NP 29,225 40,702 58,736 70,120 84,045 81,347 75,455 -46.95%
-
NP to SH 29,253 40,741 58,793 70,146 84,054 81,367 75,476 -46.93%
-
Tax Rate 37.09% 32.44% 23.50% 28.54% 23.26% 24.26% 28.42% -
Total Cost 162,677 216,157 316,408 386,161 416,898 440,247 389,625 -44.22%
-
Net Worth 1,040,087 1,029,474 1,029,474 1,029,474 1,040,087 1,018,861 965,795 5.07%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,040,087 1,029,474 1,029,474 1,029,474 1,040,087 1,018,861 965,795 5.07%
NOSH 1,014,235 1,012,397 1,009,709 1,009,498 1,008,667 1,008,230 1,008,185 0.40%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 15.23% 15.85% 15.66% 15.37% 16.78% 15.60% 16.22% -
ROE 2.81% 3.96% 5.71% 6.81% 8.08% 7.99% 7.81% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 18.08 24.20 35.35 42.99 47.20 49.15 43.82 -44.66%
EPS 2.76 3.84 5.54 6.61 7.92 7.67 7.11 -46.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.97 0.97 0.97 0.98 0.96 0.91 5.07%
Adjusted Per Share Value based on latest NOSH - 1,009,498
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.33 13.83 20.20 24.57 26.97 28.08 25.04 -44.67%
EPS 1.58 2.19 3.17 3.78 4.53 4.38 4.06 -46.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.5543 0.5543 0.5543 0.56 0.5486 0.52 5.07%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.39 0.43 0.38 0.505 0.50 0.50 0.515 -
P/RPS 2.16 1.78 1.08 1.17 1.06 1.02 1.18 49.80%
P/EPS 14.15 11.20 6.86 7.64 6.31 6.52 7.24 56.51%
EY 7.07 8.93 14.58 13.09 15.84 15.33 13.81 -36.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.39 0.52 0.51 0.52 0.57 -21.08%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 30/05/19 27/02/19 07/11/18 24/07/18 30/05/18 27/02/18 -
Price 0.325 0.39 0.425 0.46 0.525 0.485 0.535 -
P/RPS 1.80 1.61 1.20 1.07 1.11 0.99 1.22 29.69%
P/EPS 11.79 10.16 7.67 6.96 6.63 6.33 7.52 35.06%
EY 8.48 9.84 13.03 14.37 15.09 15.81 13.29 -25.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.44 0.47 0.54 0.51 0.59 -32.18%

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