[IBHD] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[IBHD] I-BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -22.95%
YoY- 21.48%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 251,451 273,622 291,546 261,114 248,614 206,763 169,916 29.83%
PBT 51,071 58,075 74,718 69,443 87,656 73,929 56,260 -6.24%
Tax -10,068 -11,397 -17,148 -16,005 -18,287 -16,130 -11,097 -6.27%
NP 41,003 46,678 57,570 53,438 69,369 57,799 45,163 -6.23%
-
NP to SH 40,974 46,655 57,543 53,411 69,324 57,764 45,146 -6.25%
-
Tax Rate 19.71% 19.62% 22.95% 23.05% 20.86% 21.82% 19.72% -
Total Cost 210,448 226,944 233,976 207,676 179,245 148,964 124,753 41.66%
-
Net Worth 855,599 862,447 1,108,791 1,029,826 274,227 241,719 222,445 145.28%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - 68 68 68 -
Div Payout % - - - - 0.10% 0.12% 0.15% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 855,599 862,447 1,108,791 1,029,826 274,227 241,719 222,445 145.28%
NOSH 1,056,296 1,064,749 1,066,145 990,217 228,523 114,018 114,074 340.36%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 16.31% 17.06% 19.75% 20.47% 27.90% 27.95% 26.58% -
ROE 4.79% 5.41% 5.19% 5.19% 25.28% 23.90% 20.30% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.80 25.70 27.35 26.37 108.79 181.34 148.95 -70.52%
EPS 3.88 4.38 5.40 5.39 30.34 50.66 39.58 -78.70%
DPS 0.00 0.00 0.00 0.00 0.03 0.06 0.06 -
NAPS 0.81 0.81 1.04 1.04 1.20 2.12 1.95 -44.29%
Adjusted Per Share Value based on latest NOSH - 990,217
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 13.54 14.73 15.70 14.06 13.39 11.13 9.15 29.82%
EPS 2.21 2.51 3.10 2.88 3.73 3.11 2.43 -6.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4607 0.4644 0.597 0.5545 0.1476 0.1301 0.1198 145.25%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.525 0.565 0.625 0.62 1.10 3.35 2.90 -
P/RPS 2.21 2.20 2.29 2.35 1.01 1.85 1.95 8.69%
P/EPS 13.53 12.89 11.58 11.49 3.63 6.61 7.33 50.41%
EY 7.39 7.76 8.64 8.70 27.58 15.12 13.65 -33.54%
DY 0.00 0.00 0.00 0.00 0.03 0.02 0.02 -
P/NAPS 0.65 0.70 0.60 0.60 0.92 1.58 1.49 -42.45%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 23/11/15 24/08/15 18/05/15 25/02/15 13/11/14 08/08/14 29/05/14 -
Price 0.54 0.505 0.64 0.61 0.725 1.88 3.34 -
P/RPS 2.27 1.97 2.34 2.31 0.67 1.04 2.24 0.89%
P/EPS 13.92 11.52 11.86 11.31 2.39 3.71 8.44 39.55%
EY 7.18 8.68 8.43 8.84 41.84 26.95 11.85 -28.37%
DY 0.00 0.00 0.00 0.00 0.04 0.03 0.02 -
P/NAPS 0.67 0.62 0.62 0.59 0.60 0.89 1.71 -46.42%

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