[IBHD] YoY Cumulative 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- 55.81%
YoY- 176.21%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 335,974 280,705 183,289 192,952 96,486 35,915 16,654 64.91%
PBT 78,175 65,143 33,087 51,459 16,786 8,117 -1,669 -
Tax -20,383 -12,694 -5,750 -11,687 -2,414 -535 -112 137.86%
NP 57,792 52,449 27,337 39,772 14,372 7,582 -1,781 -
-
NP to SH 57,816 52,479 27,309 39,746 14,390 7,740 -1,576 -
-
Tax Rate 26.07% 19.49% 17.38% 22.71% 14.38% 6.59% - -
Total Cost 278,182 228,256 155,952 153,180 82,114 28,333 18,435 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 6.12% 5.81% 3.17% 14.52% 7.70% 4.60% -0.99% -
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 31.66 26.42 17.25 84.57 84.62 33.73 15.64 12.46%
EPS 5.45 4.94 2.57 17.42 12.62 7.27 -1.48 -
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 18.09 15.11 9.87 10.39 5.19 1.93 0.90 64.81%
EPS 3.11 2.83 1.47 2.14 0.77 0.42 -0.08 -
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 1.80 2.16 3.04 1.30 3.31 3.59 4.73 -14.86%
P/EPS 10.46 11.54 20.43 6.31 22.19 16.64 -50.00 -
EY 9.56 8.67 4.90 15.84 4.51 6.01 -2.00 -
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 1.82 2.31 3.13 0.86 3.14 3.76 4.48 -13.92%
P/EPS 10.56 12.35 21.01 4.16 21.08 17.47 -47.30 -
EY 9.47 8.10 4.76 24.03 4.74 5.72 -2.11 -
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