[IBHD] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[IBHD] I-BHD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 3.87%
YoY- 176.21%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 447,965 374,273 244,385 257,269 128,648 47,886 22,205 64.91%
PBT 104,233 86,857 44,116 68,612 22,381 10,822 -2,225 -
Tax -27,177 -16,925 -7,666 -15,582 -3,218 -713 -149 137.95%
NP 77,056 69,932 36,449 53,029 19,162 10,109 -2,374 -
-
NP to SH 77,088 69,972 36,412 52,994 19,186 10,320 -2,101 -
-
Tax Rate 26.07% 19.49% 17.38% 22.71% 14.38% 6.59% - -
Total Cost 370,909 304,341 207,936 204,240 109,485 37,777 24,579 57.13%
-
Net Worth 944,569 902,978 860,711 273,795 187,001 168,214 159,729 34.43%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 944,569 902,978 860,711 273,795 187,001 168,214 159,729 34.43%
NOSH 1,007,934 1,062,327 1,062,607 228,163 114,025 106,464 106,486 45.39%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 17.20% 18.68% 14.91% 20.61% 14.90% 21.11% -10.69% -
ROE 8.16% 7.75% 4.23% 19.36% 10.26% 6.14% -1.32% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 42.21 35.23 23.00 112.76 112.82 44.98 20.85 12.46%
EPS 7.27 6.59 3.43 23.23 16.83 9.69 -1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.85 0.81 1.20 1.64 1.58 1.50 -8.32%
Adjusted Per Share Value based on latest NOSH - 228,523
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 24.12 20.15 13.16 13.85 6.93 2.58 1.20 64.81%
EPS 4.15 3.77 1.96 2.85 1.03 0.56 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5086 0.4862 0.4634 0.1474 0.1007 0.0906 0.086 34.44%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.57 0.57 0.525 1.10 2.80 1.21 0.74 -
P/RPS 1.35 1.62 2.28 0.98 2.48 2.69 3.55 -14.87%
P/EPS 7.85 8.65 15.32 4.74 16.64 12.48 -37.50 -
EY 12.74 11.56 6.53 21.12 6.01 8.01 -2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.67 0.65 0.92 1.71 0.77 0.49 4.54%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/10/17 24/10/16 23/11/15 13/11/14 18/11/13 22/11/12 24/11/11 -
Price 0.575 0.61 0.54 0.725 2.66 1.27 0.70 -
P/RPS 1.36 1.73 2.35 0.64 2.36 2.82 3.36 -13.98%
P/EPS 7.92 9.26 15.76 3.12 15.81 13.10 -35.47 -
EY 12.63 10.80 6.35 32.04 6.33 7.63 -2.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.67 0.60 1.62 0.80 0.47 5.54%

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