[IBHD] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[IBHD] I-BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -8.39%
YoY- -26.48%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 533,026 461,300 334,248 256,142 231,126 121,896 39,182 54.47%
PBT 107,428 99,238 79,398 45,350 68,086 26,194 7,838 54.66%
Tax -13,856 -22,846 -19,358 -7,804 -17,020 -2,788 -562 70.56%
NP 93,572 76,392 60,040 37,546 51,066 23,406 7,276 53.03%
-
NP to SH 93,596 76,440 60,074 37,506 51,018 23,426 7,576 52.01%
-
Tax Rate 12.90% 23.02% 24.38% 17.21% 25.00% 10.64% 7.17% -
Total Cost 439,454 384,908 274,208 218,596 180,060 98,490 31,906 54.79%
-
Net Worth 1,040,087 944,883 891,557 858,188 241,640 184,762 164,464 35.96%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,040,087 944,883 891,557 858,188 241,640 184,762 164,464 35.96%
NOSH 1,008,667 1,061,666 1,061,378 1,059,491 113,981 114,050 106,106 45.52%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 17.55% 16.56% 17.96% 14.66% 22.09% 19.20% 18.57% -
ROE 9.00% 8.09% 6.74% 4.37% 21.11% 12.68% 4.61% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 50.22 43.45 31.49 24.18 202.78 106.88 36.93 5.25%
EPS 8.82 7.20 5.66 3.54 44.76 20.54 7.14 3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.89 0.84 0.81 2.12 1.62 1.55 -7.35%
Adjusted Per Share Value based on latest NOSH - 1,064,749
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 28.70 24.84 18.00 13.79 12.44 6.56 2.11 54.47%
EPS 5.04 4.12 3.23 2.02 2.75 1.26 0.41 51.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.5087 0.48 0.4621 0.1301 0.0995 0.0886 35.95%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.50 0.605 0.50 0.565 3.35 2.51 0.76 -
P/RPS 1.00 1.39 1.59 2.34 1.65 2.35 2.06 -11.34%
P/EPS 5.67 8.40 8.83 15.96 7.48 12.22 10.64 -9.95%
EY 17.64 11.90 11.32 6.27 13.36 8.18 9.39 11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.60 0.70 1.58 1.55 0.49 0.66%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/07/18 17/07/17 20/07/16 24/08/15 08/08/14 21/08/13 27/08/12 -
Price 0.525 0.60 0.54 0.505 1.88 2.73 0.88 -
P/RPS 1.05 1.38 1.71 2.09 0.93 2.55 2.38 -12.74%
P/EPS 5.95 8.33 9.54 14.27 4.20 13.29 12.32 -11.41%
EY 16.80 12.00 10.48 7.01 23.81 7.52 8.11 12.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.64 0.62 0.89 1.69 0.57 -0.89%

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