[IBHD] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[IBHD] I-BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- -88.86%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 175,569 119,617 80,214 84,616 172,019 375,144 465,080 -14.98%
PBT 17,330 27,110 1,343 4,557 40,095 76,781 105,419 -25.97%
Tax -5,573 -153 -919 -1,281 -14,262 -18,045 -29,964 -24.43%
NP 11,757 26,957 424 3,276 25,833 58,736 75,455 -26.63%
-
NP to SH 11,668 26,866 369 3,312 25,776 58,793 75,476 -26.72%
-
Tax Rate 32.16% 0.56% 68.43% 28.11% 35.57% 23.50% 28.42% -
Total Cost 163,812 92,660 79,790 81,340 146,186 316,408 389,625 -13.44%
-
Net Worth 1,170,098 867,515 1,136,739 1,185,161 1,096,397 1,029,474 965,795 3.24%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,170,098 867,515 1,136,739 1,185,161 1,096,397 1,029,474 965,795 3.24%
NOSH 1,857,299 1,857,299 1,136,863 1,118,442 1,090,578 1,009,709 1,008,185 10.71%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 6.70% 22.54% 0.53% 3.87% 15.02% 15.66% 16.22% -
ROE 1.00% 3.10% 0.03% 0.28% 2.35% 5.71% 7.81% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 9.45 8.69 7.06 7.57 16.00 35.35 43.82 -22.55%
EPS 0.63 2.24 0.03 0.30 2.42 5.54 7.11 -33.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 1.00 1.06 1.02 0.97 0.91 -5.94%
Adjusted Per Share Value based on latest NOSH - 1,136,863
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 9.45 6.44 4.32 4.56 9.26 20.20 25.04 -14.98%
EPS 0.63 1.45 0.02 0.18 1.39 3.17 4.06 -26.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.4671 0.612 0.6381 0.5903 0.5543 0.52 3.24%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.23 0.28 0.27 0.25 0.245 0.38 0.515 -
P/RPS 2.43 3.22 3.83 3.30 1.53 1.08 1.18 12.78%
P/EPS 36.61 14.35 831.76 84.40 10.22 6.86 7.24 30.99%
EY 2.73 6.97 0.12 1.18 9.79 14.58 13.81 -23.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.27 0.24 0.24 0.39 0.57 -6.94%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 25/02/22 25/02/21 27/02/20 27/02/19 27/02/18 -
Price 0.24 0.255 0.285 0.235 0.21 0.43 0.535 -
P/RPS 2.54 2.94 4.04 3.11 1.31 1.22 1.22 12.99%
P/EPS 38.20 13.07 877.97 79.33 8.76 7.76 7.52 31.09%
EY 2.62 7.65 0.11 1.26 11.42 12.88 13.29 -23.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.29 0.22 0.21 0.44 0.59 -7.06%

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