[IBHD] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -2.92%
YoY- -31.29%
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 436,233 447,965 374,273 244,385 257,269 128,648 47,886 44.49%
PBT 94,505 104,233 86,857 44,116 68,612 22,381 10,822 43.47%
Tax -24,562 -27,177 -16,925 -7,666 -15,582 -3,218 -713 80.33%
NP 69,942 77,056 69,932 36,449 53,029 19,162 10,109 38.01%
-
NP to SH 69,981 77,088 69,972 36,412 52,994 19,186 10,320 37.55%
-
Tax Rate 25.99% 26.07% 19.49% 17.38% 22.71% 14.38% 6.59% -
Total Cost 366,290 370,909 304,341 207,936 204,240 109,485 37,777 46.00%
-
Net Worth 1,029,474 944,569 902,978 860,711 273,795 187,001 168,214 35.22%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,029,474 944,569 902,978 860,711 273,795 187,001 168,214 35.22%
NOSH 1,009,498 1,007,934 1,062,327 1,062,607 228,163 114,025 106,464 45.45%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 16.03% 17.20% 18.68% 14.91% 20.61% 14.90% 21.11% -
ROE 6.80% 8.16% 7.75% 4.23% 19.36% 10.26% 6.14% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 41.10 42.21 35.23 23.00 112.76 112.82 44.98 -1.49%
EPS 6.60 7.27 6.59 3.43 23.23 16.83 9.69 -6.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.89 0.85 0.81 1.20 1.64 1.58 -7.80%
Adjusted Per Share Value based on latest NOSH - 1,056,296
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 23.49 24.12 20.15 13.16 13.85 6.93 2.58 44.47%
EPS 3.77 4.15 3.77 1.96 2.85 1.03 0.56 37.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.5086 0.4862 0.4634 0.1474 0.1007 0.0906 35.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.505 0.57 0.57 0.525 1.10 2.80 1.21 -
P/RPS 1.23 1.35 1.62 2.28 0.98 2.48 2.69 -12.22%
P/EPS 7.66 7.85 8.65 15.32 4.74 16.64 12.48 -7.80%
EY 13.06 12.74 11.56 6.53 21.12 6.01 8.01 8.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 0.67 0.65 0.92 1.71 0.77 -6.33%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 07/11/18 23/10/17 24/10/16 23/11/15 13/11/14 18/11/13 22/11/12 -
Price 0.47 0.575 0.61 0.54 0.725 2.66 1.27 -
P/RPS 1.14 1.36 1.73 2.35 0.64 2.36 2.82 -14.00%
P/EPS 7.13 7.92 9.26 15.76 3.12 15.81 13.10 -9.63%
EY 14.03 12.63 10.80 6.35 32.04 6.33 7.63 10.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.65 0.72 0.67 0.60 1.62 0.80 -8.15%

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