[IBHD] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[IBHD] I-BHD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 84.67%
YoY- -15.58%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 172,618 76,956 60,126 79,888 166,542 533,026 461,300 -15.10%
PBT 8,178 6,832 -16,916 -1,836 46,780 107,428 99,238 -34.02%
Tax -3,094 -842 914 4,966 -12,230 -13,856 -22,846 -28.32%
NP 5,084 5,990 -16,002 3,130 34,550 93,572 76,392 -36.32%
-
NP to SH 4,986 5,906 -15,952 3,202 34,516 93,596 76,440 -36.54%
-
Tax Rate 37.83% 12.32% - - 26.14% 12.90% 23.02% -
Total Cost 167,534 70,966 76,128 76,758 131,992 439,454 384,908 -12.94%
-
Net Worth 1,170,098 1,148,231 1,166,968 1,139,275 1,040,087 1,040,087 944,883 3.62%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,170,098 1,148,231 1,166,968 1,139,275 1,040,087 1,040,087 944,883 3.62%
NOSH 1,857,299 1,136,863 1,136,068 1,116,936 1,014,235 1,008,667 1,061,666 9.76%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.95% 7.78% -26.61% 3.92% 20.75% 17.55% 16.56% -
ROE 0.43% 0.51% -1.37% 0.28% 3.32% 9.00% 8.09% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 9.29 6.77 5.31 7.15 15.69 50.22 43.45 -22.66%
EPS 0.26 0.52 -1.42 0.28 3.26 8.82 7.20 -42.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 1.01 1.03 1.02 0.98 0.98 0.89 -5.59%
Adjusted Per Share Value based on latest NOSH - 1,857,299
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 9.29 4.14 3.24 4.30 8.97 28.70 24.84 -15.11%
EPS 0.26 0.32 -0.86 0.17 1.86 5.04 4.12 -36.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.6182 0.6283 0.6134 0.56 0.56 0.5087 3.62%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.225 0.25 0.29 0.155 0.39 0.50 0.605 -
P/RPS 2.42 3.69 5.46 2.17 2.49 1.00 1.39 9.67%
P/EPS 83.81 48.12 -20.60 54.07 11.99 5.67 8.40 46.69%
EY 1.19 2.08 -4.86 1.85 8.34 17.64 11.90 -31.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.25 0.28 0.15 0.40 0.51 0.68 -10.05%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 25/08/22 25/08/21 14/08/20 29/08/19 24/07/18 17/07/17 -
Price 0.27 0.245 0.29 0.17 0.32 0.525 0.60 -
P/RPS 2.91 3.62 5.46 2.38 2.04 1.05 1.38 13.23%
P/EPS 100.58 47.16 -20.60 59.30 9.84 5.95 8.33 51.43%
EY 0.99 2.12 -4.86 1.69 10.16 16.80 12.00 -34.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.24 0.28 0.17 0.33 0.54 0.67 -7.12%

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