[IBHD] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[IBHD] I-BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 22.85%
YoY- 85.92%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 280,705 183,289 192,952 96,486 35,915 16,654 6,423 87.57%
PBT 65,143 33,087 51,459 16,786 8,117 -1,669 -630 -
Tax -12,694 -5,750 -11,687 -2,414 -535 -112 -88 128.83%
NP 52,449 27,337 39,772 14,372 7,582 -1,781 -718 -
-
NP to SH 52,479 27,309 39,746 14,390 7,740 -1,576 -1,728 -
-
Tax Rate 19.49% 17.38% 22.71% 14.38% 6.59% - - -
Total Cost 228,256 155,952 153,180 82,114 28,333 18,435 7,141 78.05%
-
Net Worth 902,978 860,711 273,795 187,001 168,214 159,729 156,800 33.84%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 902,978 860,711 273,795 187,001 168,214 159,729 156,800 33.84%
NOSH 1,062,327 1,062,607 228,163 114,025 106,464 106,486 106,666 46.62%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 18.68% 14.91% 20.61% 14.90% 21.11% -10.69% -11.18% -
ROE 5.81% 3.17% 14.52% 7.70% 4.60% -0.99% -1.10% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 26.42 17.25 84.57 84.62 33.73 15.64 6.02 27.92%
EPS 4.94 2.57 17.42 12.62 7.27 -1.48 -1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.81 1.20 1.64 1.58 1.50 1.47 -8.71%
Adjusted Per Share Value based on latest NOSH - 113,914
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.11 9.87 10.39 5.19 1.93 0.90 0.35 87.19%
EPS 2.83 1.47 2.14 0.77 0.42 -0.08 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4862 0.4634 0.1474 0.1007 0.0906 0.086 0.0844 33.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.57 0.525 1.10 2.80 1.21 0.74 0.80 -
P/RPS 2.16 3.04 1.30 3.31 3.59 4.73 13.29 -26.10%
P/EPS 11.54 20.43 6.31 22.19 16.64 -50.00 -49.38 -
EY 8.67 4.90 15.84 4.51 6.01 -2.00 -2.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.92 1.71 0.77 0.49 0.54 3.65%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/10/16 23/11/15 13/11/14 18/11/13 22/11/12 24/11/11 29/11/10 -
Price 0.61 0.54 0.725 2.66 1.27 0.70 0.79 -
P/RPS 2.31 3.13 0.86 3.14 3.76 4.48 13.12 -25.11%
P/EPS 12.35 21.01 4.16 21.08 17.47 -47.30 -48.77 -
EY 8.10 4.76 24.03 4.74 5.72 -2.11 -2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.60 1.62 0.80 0.47 0.54 4.90%

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