[IBHD] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[IBHD] I-BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 39.97%
YoY- -287.91%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 158,072 131,151 77,365 51,631 77,379 124,859 327,175 -11.40%
PBT 27,190 10,164 20,842 -3,112 553 35,094 70,879 -14.74%
Tax -4,682 -2,079 -2,242 -1,714 1,967 -12,780 -18,422 -20.39%
NP 22,508 8,085 18,600 -4,826 2,520 22,314 52,457 -13.14%
-
NP to SH 22,456 8,005 18,532 -4,788 2,548 22,285 52,486 -13.18%
-
Tax Rate 17.22% 20.45% 10.76% - -355.70% 36.42% 25.99% -
Total Cost 135,564 123,066 58,765 56,457 74,859 102,545 274,718 -11.09%
-
Net Worth 1,244,390 1,170,098 1,159,600 1,181,705 1,129,626 1,029,474 1,029,474 3.20%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,244,390 1,170,098 1,159,600 1,181,705 1,129,626 1,029,474 1,029,474 3.20%
NOSH 1,857,299 1,857,299 1,136,863 1,136,491 1,118,442 1,014,671 1,009,498 10.68%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 14.24% 6.16% 24.04% -9.35% 3.26% 17.87% 16.03% -
ROE 1.80% 0.68% 1.60% -0.41% 0.23% 2.16% 5.10% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 8.51 7.06 6.81 4.54 6.92 11.76 30.83 -19.29%
EPS 1.21 0.43 1.63 -0.42 0.23 2.10 4.95 -20.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.63 1.02 1.04 1.01 0.97 0.97 -5.97%
Adjusted Per Share Value based on latest NOSH - 1,136,491
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 8.51 7.06 4.17 2.78 4.17 6.72 17.62 -11.41%
EPS 1.21 0.43 1.00 -0.26 0.14 1.20 2.83 -13.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.63 0.6243 0.6362 0.6082 0.5543 0.5543 3.20%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.245 0.27 0.24 0.265 0.18 0.285 0.505 -
P/RPS 2.88 3.82 3.53 5.83 2.60 2.42 1.64 9.82%
P/EPS 20.26 62.64 14.72 -62.89 79.01 13.57 10.21 12.08%
EY 4.93 1.60 6.79 -1.59 1.27 7.37 9.79 -10.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.24 0.25 0.18 0.29 0.52 -5.50%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 18/11/24 28/11/23 24/11/22 24/11/21 26/11/20 28/11/19 07/11/18 -
Price 0.25 0.23 0.275 0.28 0.185 0.21 0.47 -
P/RPS 2.94 3.26 4.04 6.16 2.67 1.79 1.52 11.61%
P/EPS 20.68 53.36 16.87 -66.45 81.21 10.00 9.50 13.82%
EY 4.84 1.87 5.93 -1.50 1.23 10.00 10.52 -12.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.27 0.27 0.18 0.22 0.48 -4.24%

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