[IBHD] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[IBHD] I-BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -42.05%
YoY- 191.99%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 20,168 17,517 13,700 9,937 10,284 7,830 5,110 149.53%
PBT 2,790 4,539 5,057 3,829 5,571 3,338 1,157 79.72%
Tax -390 -347 -387 -366 -223 -296 -24 540.47%
NP 2,400 4,192 4,670 3,463 5,348 3,042 1,133 64.86%
-
NP to SH 2,666 3,384 3,799 2,514 4,338 3,042 1,133 76.81%
-
Tax Rate 13.98% 7.64% 7.65% 9.56% 4.00% 8.87% 2.07% -
Total Cost 17,768 13,325 9,030 6,474 4,936 4,788 3,977 171.01%
-
Net Worth 160,249 162,325 155,718 160,536 156,430 157,829 158,860 0.58%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 10 10 10 10 31 31 31 -52.93%
Div Payout % 0.40% 0.31% 0.28% 0.42% 0.74% 1.05% 2.82% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 160,249 162,325 155,718 160,536 156,430 157,829 158,860 0.58%
NOSH 106,833 107,500 103,125 106,315 106,415 105,925 106,617 0.13%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.90% 23.93% 34.09% 34.85% 52.00% 38.85% 22.17% -
ROE 1.66% 2.08% 2.44% 1.57% 2.77% 1.93% 0.71% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.88 16.29 13.28 9.35 9.66 7.39 4.79 149.31%
EPS 2.50 3.15 3.68 2.36 4.08 2.87 1.06 77.09%
DPS 0.01 0.01 0.01 0.01 0.03 0.03 0.03 -51.89%
NAPS 1.50 1.51 1.51 1.51 1.47 1.49 1.49 0.44%
Adjusted Per Share Value based on latest NOSH - 106,315
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 1.09 0.94 0.74 0.54 0.55 0.42 0.28 147.25%
EPS 0.14 0.18 0.20 0.14 0.23 0.16 0.06 75.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0863 0.0874 0.0838 0.0864 0.0842 0.085 0.0855 0.62%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.74 0.82 0.84 0.80 0.80 0.86 0.89 -
P/RPS 3.92 5.03 6.32 8.56 8.28 11.63 18.57 -64.51%
P/EPS 29.65 26.05 22.80 33.83 19.62 29.95 83.75 -49.92%
EY 3.37 3.84 4.39 2.96 5.10 3.34 1.19 100.03%
DY 0.01 0.01 0.01 0.01 0.04 0.03 0.03 -51.89%
P/NAPS 0.49 0.54 0.56 0.53 0.54 0.58 0.60 -12.61%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 22/08/11 25/05/11 28/02/11 29/11/10 30/08/10 17/05/10 -
Price 0.70 0.75 0.84 0.90 0.79 0.86 0.91 -
P/RPS 3.71 4.60 6.32 9.63 8.17 11.63 18.99 -66.29%
P/EPS 28.05 23.83 22.80 38.06 19.38 29.95 85.63 -52.44%
EY 3.56 4.20 4.39 2.63 5.16 3.34 1.17 109.83%
DY 0.01 0.01 0.01 0.01 0.04 0.03 0.03 -51.89%
P/NAPS 0.47 0.50 0.56 0.60 0.54 0.58 0.61 -15.94%

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