[IBHD] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[IBHD] I-BHD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 24.41%
YoY- 801.12%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 152,148 127,224 108,010 85,149 66,653 46,490 35,528 163.01%
PBT 52,983 26,906 27,415 22,485 18,237 11,599 6,101 320.83%
Tax -9,014 -3,457 -2,691 -1,644 -1,578 -1,175 -967 341.12%
NP 43,969 23,449 24,724 20,841 16,659 10,424 5,134 316.96%
-
NP to SH 43,968 23,468 24,743 20,924 16,818 10,654 5,420 302.19%
-
Tax Rate 17.01% 12.85% 9.82% 7.31% 8.65% 10.13% 15.85% -
Total Cost 108,179 103,775 83,286 64,308 49,994 36,066 30,394 132.57%
-
Net Worth 216,563 186,820 184,816 177,847 177,910 106,522 106,035 60.76%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 68 45 45 45 45 10 10 257.67%
Div Payout % 0.16% 0.19% 0.18% 0.22% 0.27% 0.10% 0.20% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 216,563 186,820 184,816 177,847 177,910 106,522 106,035 60.76%
NOSH 113,980 113,914 114,084 114,004 114,045 106,522 106,035 4.92%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 28.90% 18.43% 22.89% 24.48% 24.99% 22.42% 14.45% -
ROE 20.30% 12.56% 13.39% 11.77% 9.45% 10.00% 5.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 133.49 111.68 94.68 74.69 58.44 43.64 33.51 150.66%
EPS 38.57 20.60 21.69 18.35 14.75 10.00 5.11 283.37%
DPS 0.06 0.04 0.04 0.04 0.04 0.01 0.01 229.11%
NAPS 1.90 1.64 1.62 1.56 1.56 1.00 1.00 53.22%
Adjusted Per Share Value based on latest NOSH - 114,004
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.19 6.85 5.82 4.58 3.59 2.50 1.91 163.23%
EPS 2.37 1.26 1.33 1.13 0.91 0.57 0.29 304.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1166 0.1006 0.0995 0.0958 0.0958 0.0574 0.0571 60.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.52 2.80 2.51 2.13 1.33 1.21 0.76 -
P/RPS 1.89 2.51 2.65 2.85 2.28 2.77 2.27 -11.46%
P/EPS 6.53 13.59 11.57 11.61 9.02 12.10 14.87 -42.13%
EY 15.31 7.36 8.64 8.62 11.09 8.27 6.73 72.71%
DY 0.02 0.01 0.02 0.02 0.03 0.01 0.01 58.53%
P/NAPS 1.33 1.71 1.55 1.37 0.85 1.21 0.76 45.07%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 18/11/13 21/08/13 13/05/13 31/01/13 22/11/12 27/08/12 -
Price 2.96 2.66 2.73 3.04 1.37 1.27 0.88 -
P/RPS 2.22 2.38 2.88 4.07 2.34 2.91 2.63 -10.65%
P/EPS 7.67 12.91 12.59 16.56 9.29 12.70 17.22 -41.59%
EY 13.03 7.74 7.94 6.04 10.76 7.88 5.81 71.08%
DY 0.02 0.02 0.01 0.01 0.03 0.01 0.01 58.53%
P/NAPS 1.56 1.62 1.69 1.95 0.88 1.27 0.88 46.32%

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