[IBHD] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[IBHD] I-BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 73.54%
YoY- -38.88%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 66,653 46,490 35,528 31,297 27,229 20,168 17,517 142.74%
PBT 18,237 11,599 6,101 2,869 1,813 2,790 4,539 151.67%
Tax -1,578 -1,175 -967 -823 -752 -390 -347 173.22%
NP 16,659 10,424 5,134 2,046 1,061 2,400 4,192 149.84%
-
NP to SH 16,818 10,654 5,420 2,322 1,338 2,666 3,384 189.81%
-
Tax Rate 8.65% 10.13% 15.85% 28.69% 41.48% 13.98% 7.64% -
Total Cost 49,994 36,066 30,394 29,251 26,168 17,768 13,325 140.48%
-
Net Worth 177,910 106,522 106,035 162,736 106,449 160,249 162,325 6.27%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 45 10 10 10 10 10 10 171.32%
Div Payout % 0.27% 0.10% 0.20% 0.46% 0.80% 0.40% 0.31% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 177,910 106,522 106,035 162,736 106,449 160,249 162,325 6.27%
NOSH 114,045 106,522 106,035 106,363 106,449 106,833 107,500 4.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 24.99% 22.42% 14.45% 6.54% 3.90% 11.90% 23.93% -
ROE 9.45% 10.00% 5.11% 1.43% 1.26% 1.66% 2.08% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 58.44 43.64 33.51 29.42 25.58 18.88 16.29 133.44%
EPS 14.75 10.00 5.11 2.18 1.26 2.50 3.15 178.58%
DPS 0.04 0.01 0.01 0.01 0.01 0.01 0.01 150.92%
NAPS 1.56 1.00 1.00 1.53 1.00 1.50 1.51 2.18%
Adjusted Per Share Value based on latest NOSH - 106,363
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.59 2.50 1.91 1.69 1.47 1.09 0.94 143.34%
EPS 0.91 0.57 0.29 0.13 0.07 0.14 0.18 193.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0958 0.0574 0.0571 0.0876 0.0573 0.0863 0.0874 6.27%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.33 1.21 0.76 0.73 0.69 0.74 0.82 -
P/RPS 2.28 2.77 2.27 2.48 2.70 3.92 5.03 -40.85%
P/EPS 9.02 12.10 14.87 33.44 54.90 29.65 26.05 -50.53%
EY 11.09 8.27 6.73 2.99 1.82 3.37 3.84 102.14%
DY 0.03 0.01 0.01 0.01 0.01 0.01 0.01 107.31%
P/NAPS 0.85 1.21 0.76 0.48 0.69 0.49 0.54 35.13%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/01/13 22/11/12 27/08/12 29/05/12 27/02/12 24/11/11 22/08/11 -
Price 1.37 1.27 0.88 0.75 0.66 0.70 0.75 -
P/RPS 2.34 2.91 2.63 2.55 2.58 3.71 4.60 -36.14%
P/EPS 9.29 12.70 17.22 34.36 52.51 28.05 23.83 -46.48%
EY 10.76 7.88 5.81 2.91 1.90 3.56 4.20 86.69%
DY 0.03 0.01 0.01 0.01 0.02 0.01 0.01 107.31%
P/NAPS 0.88 1.27 0.88 0.49 0.66 0.47 0.50 45.52%

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