[IBHD] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[IBHD] I-BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -0.72%
YoY- -27.87%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 95,765 14,016 2,681 2,948 4,067 5,046 8,274 407.89%
PBT 16,148 4,783 2,255 1,887 1,900 1,516 1,462 392.36%
Tax -826 -233 -348 44 45 81 135 -
NP 15,322 4,550 1,907 1,931 1,945 1,597 1,597 348.43%
-
NP to SH 15,322 4,550 1,907 1,931 1,945 1,597 1,597 348.43%
-
Tax Rate 5.12% 4.87% 15.43% -2.33% -2.37% -5.34% -9.23% -
Total Cost 80,443 9,466 774 1,017 2,122 3,449 6,677 421.58%
-
Net Worth 163,894 152,410 150,652 150,213 166,543 175,499 96,315 42.30%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,321 2,121 2,121 2,121 2,121 890 890 227.62%
Div Payout % 34.73% 46.63% 111.25% 109.87% 109.08% 55.76% 55.76% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 163,894 152,410 150,652 150,213 166,543 175,499 96,315 42.30%
NOSH 106,425 114,594 114,130 114,666 106,078 108,333 96,315 6.84%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.00% 32.46% 71.13% 65.50% 47.82% 31.65% 19.30% -
ROE 9.35% 2.99% 1.27% 1.29% 1.17% 0.91% 1.66% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 89.98 12.23 2.35 2.57 3.83 4.66 8.59 375.34%
EPS 14.40 3.97 1.67 1.68 1.83 1.47 1.66 319.43%
DPS 5.00 1.85 1.86 1.85 2.00 0.82 0.92 207.53%
NAPS 1.54 1.33 1.32 1.31 1.57 1.62 1.00 33.18%
Adjusted Per Share Value based on latest NOSH - 114,666
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.16 0.75 0.14 0.16 0.22 0.27 0.45 404.75%
EPS 0.82 0.24 0.10 0.10 0.10 0.09 0.09 333.31%
DPS 0.29 0.11 0.11 0.11 0.11 0.05 0.05 221.09%
NAPS 0.0882 0.0821 0.0811 0.0809 0.0897 0.0945 0.0519 42.17%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.98 0.93 0.93 1.10 1.00 1.01 1.17 -
P/RPS 1.09 7.60 39.59 42.79 26.08 21.68 13.62 -81.28%
P/EPS 6.81 23.42 55.66 65.32 54.54 68.51 70.56 -78.80%
EY 14.69 4.27 1.80 1.53 1.83 1.46 1.42 371.42%
DY 5.10 1.99 2.00 1.68 2.00 0.81 0.79 244.75%
P/NAPS 0.64 0.70 0.70 0.84 0.64 0.62 1.17 -32.99%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 10/02/09 28/11/08 26/08/08 27/05/08 27/02/08 27/11/07 28/08/07 -
Price 0.99 0.78 0.98 1.08 0.96 1.00 1.06 -
P/RPS 1.10 6.38 41.72 42.01 25.04 21.47 12.34 -79.89%
P/EPS 6.88 19.64 58.65 64.13 52.36 67.84 63.93 -77.22%
EY 14.54 5.09 1.70 1.56 1.91 1.47 1.56 339.90%
DY 5.05 2.37 1.90 1.71 2.08 0.82 0.87 221.26%
P/NAPS 0.64 0.59 0.74 0.82 0.61 0.62 1.06 -28.45%

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