[IBHD] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[IBHD] I-BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 2.89%
YoY- 137.02%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 192,322 172,618 76,956 60,126 79,888 166,542 533,026 -15.61%
PBT 23,648 8,178 6,832 -16,916 -1,836 46,780 107,428 -22.27%
Tax -4,540 -3,094 -842 914 4,966 -12,230 -13,856 -16.95%
NP 19,108 5,084 5,990 -16,002 3,130 34,550 93,572 -23.24%
-
NP to SH 19,038 4,986 5,906 -15,952 3,202 34,516 93,596 -23.29%
-
Tax Rate 19.20% 37.83% 12.32% - - 26.14% 12.90% -
Total Cost 173,214 167,534 70,966 76,128 76,758 131,992 439,454 -14.36%
-
Net Worth 1,188,671 1,170,098 1,148,231 1,166,968 1,139,275 1,040,087 1,040,087 2.24%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,188,671 1,170,098 1,148,231 1,166,968 1,139,275 1,040,087 1,040,087 2.24%
NOSH 1,857,299 1,857,299 1,136,863 1,136,068 1,116,936 1,014,235 1,008,667 10.70%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.94% 2.95% 7.78% -26.61% 3.92% 20.75% 17.55% -
ROE 1.60% 0.43% 0.51% -1.37% 0.28% 3.32% 9.00% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 10.35 9.29 6.77 5.31 7.15 15.69 50.22 -23.12%
EPS 1.02 0.26 0.52 -1.42 0.28 3.26 8.82 -30.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 1.01 1.03 1.02 0.98 0.98 -6.84%
Adjusted Per Share Value based on latest NOSH - 1,136,863
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 10.35 9.29 4.14 3.24 4.30 8.97 28.70 -15.61%
EPS 1.03 0.26 0.32 -0.86 0.17 1.86 5.04 -23.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.6182 0.6283 0.6134 0.56 0.56 2.24%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.245 0.225 0.25 0.29 0.155 0.39 0.50 -
P/RPS 2.37 2.42 3.69 5.46 2.17 2.49 1.00 15.45%
P/EPS 23.90 83.81 48.12 -20.60 54.07 11.99 5.67 27.06%
EY 4.18 1.19 2.08 -4.86 1.85 8.34 17.64 -21.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.25 0.28 0.15 0.40 0.51 -4.78%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 08/08/24 29/08/23 25/08/22 25/08/21 14/08/20 29/08/19 24/07/18 -
Price 0.255 0.27 0.245 0.29 0.17 0.32 0.525 -
P/RPS 2.46 2.91 3.62 5.46 2.38 2.04 1.05 15.23%
P/EPS 24.88 100.58 47.16 -20.60 59.30 9.84 5.95 26.89%
EY 4.02 0.99 2.12 -4.86 1.69 10.16 16.80 -21.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.24 0.28 0.17 0.33 0.54 -4.87%

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