[IBHD] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[IBHD] I-BHD
Announcement Date
18-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 4.85%
YoY- 45.13%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 465,080 438,838 447,095 405,956 383,569 354,806 296,443 34.90%
PBT 105,419 101,204 98,092 95,118 88,172 86,531 71,499 29.45%
Tax -29,964 -29,267 -23,322 -25,297 -21,578 -18,369 -17,202 44.62%
NP 75,455 71,937 74,770 69,821 66,594 68,162 54,297 24.45%
-
NP to SH 75,476 71,971 74,817 69,869 66,634 68,190 54,304 24.46%
-
Tax Rate 28.42% 28.92% 23.78% 26.60% 24.47% 21.23% 24.06% -
Total Cost 389,625 366,901 372,325 336,135 316,975 286,644 242,146 37.19%
-
Net Worth 965,795 944,569 944,169 924,387 904,642 904,061 893,443 5.31%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 965,795 944,569 944,169 924,387 904,642 904,061 893,443 5.31%
NOSH 1,008,185 1,007,934 1,060,864 1,062,514 1,064,285 1,063,601 1,063,623 -3.49%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 16.22% 16.39% 16.72% 17.20% 17.36% 19.21% 18.32% -
ROE 7.81% 7.62% 7.92% 7.56% 7.37% 7.54% 6.08% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 43.82 41.35 42.14 38.21 36.04 33.36 27.87 35.10%
EPS 7.11 6.78 7.05 6.58 6.26 6.41 5.11 24.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.89 0.87 0.85 0.85 0.84 5.46%
Adjusted Per Share Value based on latest NOSH - 1,062,514
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 25.04 23.63 24.07 21.86 20.65 19.10 15.96 34.91%
EPS 4.06 3.88 4.03 3.76 3.59 3.67 2.92 24.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.5086 0.5084 0.4977 0.4871 0.4868 0.481 5.31%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.515 0.57 0.605 0.605 0.59 0.57 0.50 -
P/RPS 1.18 1.38 1.44 1.58 1.64 1.71 1.79 -24.19%
P/EPS 7.24 8.41 8.58 9.20 9.42 8.89 9.79 -18.17%
EY 13.81 11.90 11.66 10.87 10.61 11.25 10.21 22.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.68 0.70 0.69 0.67 0.60 -3.35%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/10/17 17/07/17 18/04/17 16/02/17 24/10/16 20/07/16 -
Price 0.535 0.575 0.60 0.615 0.605 0.61 0.54 -
P/RPS 1.22 1.39 1.42 1.61 1.68 1.83 1.94 -26.53%
P/EPS 7.52 8.48 8.51 9.35 9.66 9.51 10.58 -20.30%
EY 13.29 11.79 11.75 10.69 10.35 10.51 9.45 25.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.67 0.71 0.71 0.72 0.64 -5.26%

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