[IBHD] QoQ TTM Result on 30-Sep-2024 [#3]

Stock
[IBHD] I-BHD
Announcement Date
18-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 39.72%
YoY- 59.86%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 202,490 185,421 171,739 175,569 173,403 167,448 145,830 24.38%
PBT 34,356 25,065 20,516 17,330 16,432 27,783 27,201 16.79%
Tax -8,176 -6,296 -5,368 -5,573 10 -1,279 -1,002 303.75%
NP 26,180 18,769 15,148 11,757 16,442 26,504 26,199 -0.04%
-
NP to SH 26,119 18,694 15,064 11,668 16,339 26,406 26,106 0.03%
-
Tax Rate 23.80% 25.12% 26.16% 32.16% -0.06% 4.60% 3.68% -
Total Cost 176,310 166,652 156,591 163,812 156,961 140,944 119,631 29.41%
-
Net Worth 1,244,390 1,188,671 1,188,671 1,170,098 1,170,098 1,170,098 1,170,098 4.17%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,244,390 1,188,671 1,188,671 1,170,098 1,170,098 1,170,098 1,170,098 4.17%
NOSH 1,857,299 1,857,299 1,857,299 1,857,299 1,857,299 1,857,299 1,857,299 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 12.93% 10.12% 8.82% 6.70% 9.48% 15.83% 17.97% -
ROE 2.10% 1.57% 1.27% 1.00% 1.40% 2.26% 2.23% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 10.90 9.98 9.25 9.45 9.34 9.02 7.85 24.38%
EPS 1.41 1.01 0.81 0.63 0.88 1.42 1.41 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.64 0.63 0.63 0.63 0.63 4.17%
Adjusted Per Share Value based on latest NOSH - 1,857,299
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 10.90 9.98 9.25 9.45 9.34 9.02 7.85 24.38%
EPS 1.41 1.01 0.81 0.63 0.88 1.42 1.41 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.64 0.63 0.63 0.63 0.63 4.17%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.245 0.245 0.225 0.23 0.27 0.225 0.22 -
P/RPS 2.25 2.45 2.43 2.43 2.89 2.50 2.80 -13.53%
P/EPS 17.42 24.34 27.74 36.61 30.69 15.83 15.65 7.38%
EY 5.74 4.11 3.60 2.73 3.26 6.32 6.39 -6.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.35 0.37 0.43 0.36 0.35 3.76%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 18/11/24 08/08/24 31/05/24 27/02/24 28/11/23 29/08/23 30/05/23 -
Price 0.25 0.26 0.25 0.24 0.23 0.265 0.225 -
P/RPS 2.29 2.60 2.70 2.54 2.46 2.94 2.87 -13.93%
P/EPS 17.78 25.83 30.82 38.20 26.14 18.64 16.01 7.22%
EY 5.63 3.87 3.24 2.62 3.82 5.37 6.25 -6.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.39 0.38 0.37 0.42 0.36 1.83%

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