[IBHD] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[IBHD] I-BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 7.81%
YoY- 16.46%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 375,144 456,281 500,943 521,594 465,080 438,838 447,095 -11.01%
PBT 76,781 98,123 109,514 107,400 105,419 101,204 98,092 -15.02%
Tax -18,045 -28,003 -25,469 -26,053 -29,964 -29,267 -23,322 -15.68%
NP 58,736 70,120 84,045 81,347 75,455 71,937 74,770 -14.82%
-
NP to SH 58,793 70,146 84,054 81,367 75,476 71,971 74,817 -14.80%
-
Tax Rate 23.50% 28.54% 23.26% 24.26% 28.42% 28.92% 23.78% -
Total Cost 316,408 386,161 416,898 440,247 389,625 366,901 372,325 -10.25%
-
Net Worth 1,029,474 1,029,474 1,040,087 1,018,861 965,795 944,569 944,169 5.91%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,029,474 1,029,474 1,040,087 1,018,861 965,795 944,569 944,169 5.91%
NOSH 1,009,709 1,009,498 1,008,667 1,008,230 1,008,185 1,007,934 1,060,864 -3.23%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 15.66% 15.37% 16.78% 15.60% 16.22% 16.39% 16.72% -
ROE 5.71% 6.81% 8.08% 7.99% 7.81% 7.62% 7.92% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 35.35 42.99 47.20 49.15 43.82 41.35 42.14 -11.02%
EPS 5.54 6.61 7.92 7.67 7.11 6.78 7.05 -14.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.98 0.96 0.91 0.89 0.89 5.88%
Adjusted Per Share Value based on latest NOSH - 1,008,230
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 20.20 24.57 26.97 28.08 25.04 23.63 24.07 -11.00%
EPS 3.17 3.78 4.53 4.38 4.06 3.88 4.03 -14.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.5543 0.56 0.5486 0.52 0.5086 0.5084 5.91%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.38 0.505 0.50 0.50 0.515 0.57 0.605 -
P/RPS 1.08 1.17 1.06 1.02 1.18 1.38 1.44 -17.40%
P/EPS 6.86 7.64 6.31 6.52 7.24 8.41 8.58 -13.82%
EY 14.58 13.09 15.84 15.33 13.81 11.90 11.66 16.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.52 0.51 0.52 0.57 0.64 0.68 -30.90%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 07/11/18 24/07/18 30/05/18 27/02/18 23/10/17 17/07/17 -
Price 0.425 0.46 0.525 0.485 0.535 0.575 0.60 -
P/RPS 1.20 1.07 1.11 0.99 1.22 1.39 1.42 -10.58%
P/EPS 7.67 6.96 6.63 6.33 7.52 8.48 8.51 -6.67%
EY 13.03 14.37 15.09 15.81 13.29 11.79 11.75 7.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.54 0.51 0.59 0.65 0.67 -24.38%

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