[IBHD] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[IBHD] I-BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 51.11%
YoY- 235.3%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 27,229 20,168 17,517 13,700 9,937 10,284 7,830 129.01%
PBT 1,813 2,790 4,539 5,057 3,829 5,571 3,338 -33.35%
Tax -752 -390 -347 -387 -366 -223 -296 85.87%
NP 1,061 2,400 4,192 4,670 3,463 5,348 3,042 -50.35%
-
NP to SH 1,338 2,666 3,384 3,799 2,514 4,338 3,042 -42.07%
-
Tax Rate 41.48% 13.98% 7.64% 7.65% 9.56% 4.00% 8.87% -
Total Cost 26,168 17,768 13,325 9,030 6,474 4,936 4,788 209.31%
-
Net Worth 106,449 160,249 162,325 155,718 160,536 156,430 157,829 -23.03%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 10 10 10 10 10 31 31 -52.86%
Div Payout % 0.80% 0.40% 0.31% 0.28% 0.42% 0.74% 1.05% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 106,449 160,249 162,325 155,718 160,536 156,430 157,829 -23.03%
NOSH 106,449 106,833 107,500 103,125 106,315 106,415 105,925 0.32%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.90% 11.90% 23.93% 34.09% 34.85% 52.00% 38.85% -
ROE 1.26% 1.66% 2.08% 2.44% 1.57% 2.77% 1.93% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 25.58 18.88 16.29 13.28 9.35 9.66 7.39 128.30%
EPS 1.26 2.50 3.15 3.68 2.36 4.08 2.87 -42.14%
DPS 0.01 0.01 0.01 0.01 0.01 0.03 0.03 -51.82%
NAPS 1.00 1.50 1.51 1.51 1.51 1.47 1.49 -23.28%
Adjusted Per Share Value based on latest NOSH - 103,125
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.47 1.09 0.94 0.74 0.54 0.55 0.42 129.99%
EPS 0.07 0.14 0.18 0.20 0.14 0.23 0.16 -42.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 0.0863 0.0874 0.0838 0.0864 0.0842 0.085 -23.06%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.69 0.74 0.82 0.84 0.80 0.80 0.86 -
P/RPS 2.70 3.92 5.03 6.32 8.56 8.28 11.63 -62.12%
P/EPS 54.90 29.65 26.05 22.80 33.83 19.62 29.95 49.61%
EY 1.82 3.37 3.84 4.39 2.96 5.10 3.34 -33.21%
DY 0.01 0.01 0.01 0.01 0.01 0.04 0.03 -51.82%
P/NAPS 0.69 0.49 0.54 0.56 0.53 0.54 0.58 12.23%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 22/08/11 25/05/11 28/02/11 29/11/10 30/08/10 -
Price 0.66 0.70 0.75 0.84 0.90 0.79 0.86 -
P/RPS 2.58 3.71 4.60 6.32 9.63 8.17 11.63 -63.25%
P/EPS 52.51 28.05 23.83 22.80 38.06 19.38 29.95 45.25%
EY 1.90 3.56 4.20 4.39 2.63 5.16 3.34 -31.27%
DY 0.02 0.01 0.01 0.01 0.01 0.04 0.03 -23.62%
P/NAPS 0.66 0.47 0.50 0.56 0.60 0.54 0.58 8.97%

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