[IBHD] YoY Annual (Unaudited) Result on 31-Dec-2008 [#4]

Stock
[IBHD] I-BHD
Announcement Date
10-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
YoY- 687.76%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 27,229 9,937 5,758 95,765 4,067 18,140 63,502 -13.15%
PBT 1,813 3,829 926 16,148 1,900 2,831 7,040 -20.22%
Tax -752 -366 -65 -826 45 -285 -250 20.13%
NP 1,061 3,463 861 15,322 1,945 2,546 6,790 -26.59%
-
NP to SH 1,338 2,514 861 15,322 1,945 2,546 6,790 -23.70%
-
Tax Rate 41.48% 9.56% 7.02% 5.12% -2.37% 10.07% 3.55% -
Total Cost 26,168 6,474 4,897 80,443 2,122 15,594 56,712 -12.08%
-
Net Worth 151,096 160,853 160,507 163,860 150,426 669,971 201,859 -4.71%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 10 10 31 5,320 1,916 7,362 3,345 -62.02%
Div Payout % 0.80% 0.42% 3.70% 34.72% 98.52% 289.17% 49.27% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 151,096 160,853 160,507 163,860 150,426 669,971 201,859 -4.71%
NOSH 106,406 106,525 106,296 106,402 95,812 368,115 111,524 -0.77%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.90% 34.85% 14.95% 16.00% 47.82% 14.04% 10.69% -
ROE 0.89% 1.56% 0.54% 9.35% 1.29% 0.38% 3.36% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 25.59 9.33 5.42 90.00 4.24 4.93 56.94 -12.47%
EPS 1.17 2.36 0.81 14.40 2.03 3.37 6.08 -24.00%
DPS 0.01 0.01 0.03 5.00 2.00 2.00 3.00 -61.33%
NAPS 1.42 1.51 1.51 1.54 1.57 1.82 1.81 -3.96%
Adjusted Per Share Value based on latest NOSH - 106,425
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 1.47 0.54 0.31 5.16 0.22 0.98 3.42 -13.12%
EPS 0.07 0.14 0.05 0.82 0.10 0.14 0.37 -24.22%
DPS 0.00 0.00 0.00 0.29 0.10 0.40 0.18 -
NAPS 0.0814 0.0866 0.0864 0.0882 0.081 0.3607 0.1087 -4.70%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.69 0.80 0.93 0.98 1.00 0.89 1.03 -
P/RPS 2.70 8.58 17.17 1.09 23.56 18.06 1.81 6.88%
P/EPS 54.87 33.90 114.81 6.81 49.26 128.68 16.92 21.65%
EY 1.82 2.95 0.87 14.69 2.03 0.78 5.91 -17.81%
DY 0.01 0.01 0.03 5.10 2.00 2.25 2.91 -61.13%
P/NAPS 0.49 0.53 0.62 0.64 0.64 0.49 0.57 -2.48%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 11/02/10 10/02/09 27/02/08 27/02/07 28/02/06 -
Price 0.66 0.90 0.91 0.99 0.96 0.99 1.03 -
P/RPS 2.58 9.65 16.80 1.10 22.62 20.09 1.81 6.08%
P/EPS 52.49 38.14 112.35 6.88 47.29 143.14 16.92 20.75%
EY 1.91 2.62 0.89 14.55 2.11 0.70 5.91 -17.15%
DY 0.02 0.01 0.03 5.05 2.08 2.02 2.91 -56.37%
P/NAPS 0.46 0.60 0.60 0.64 0.61 0.54 0.57 -3.50%

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