[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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 131,151 77,365 51,631 77,379 124,859 327,175 335,974 -14.50%
PBT 10,164 20,842 -3,112 553 35,094 70,879 78,175 -28.81%
Tax -2,079 -2,242 -1,714 1,967 -12,780 -18,422 -20,383 -31.63%
NP 8,085 18,600 -4,826 2,520 22,314 52,457 57,792 -27.93%
-
NP to SH 8,005 18,532 -4,788 2,548 22,285 52,486 57,816 -28.06%
-
Tax Rate 20.45% 10.76% - -355.70% 36.42% 25.99% 26.07% -
Total Cost 123,066 58,765 56,457 74,859 102,545 274,718 278,182 -12.70%
-
Net Worth 1,170,098 1,159,600 1,181,705 1,129,626 1,029,474 1,029,474 944,569 3.63%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,170,098 1,159,600 1,181,705 1,129,626 1,029,474 1,029,474 944,569 3.63%
NOSH 1,857,299 1,136,863 1,136,491 1,118,442 1,014,671 1,009,498 1,007,934 10.71%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.16% 24.04% -9.35% 3.26% 17.87% 16.03% 17.20% -
ROE 0.68% 1.60% -0.41% 0.23% 2.16% 5.10% 6.12% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.06 6.81 4.54 6.92 11.76 30.83 31.66 -22.11%
EPS 0.43 1.63 -0.42 0.23 2.10 4.95 5.45 -34.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 1.02 1.04 1.01 0.97 0.97 0.89 -5.59%
Adjusted Per Share Value based on latest NOSH - 1,136,491
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.06 4.17 2.78 4.17 6.72 17.62 18.09 -14.50%
EPS 0.43 1.00 -0.26 0.14 1.20 2.83 3.11 -28.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.6243 0.6362 0.6082 0.5543 0.5543 0.5086 3.63%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.27 0.24 0.265 0.18 0.285 0.505 0.57 -
P/RPS 3.82 3.53 5.83 2.60 2.42 1.64 1.80 13.35%
P/EPS 62.64 14.72 -62.89 79.01 13.57 10.21 10.46 34.73%
EY 1.60 6.79 -1.59 1.27 7.37 9.79 9.56 -25.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.24 0.25 0.18 0.29 0.52 0.64 -6.41%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 24/11/22 24/11/21 26/11/20 28/11/19 07/11/18 23/10/17 -
Price 0.23 0.275 0.28 0.185 0.21 0.47 0.575 -
P/RPS 3.26 4.04 6.16 2.67 1.79 1.52 1.82 10.19%
P/EPS 53.36 16.87 -66.45 81.21 10.00 9.50 10.56 30.98%
EY 1.87 5.93 -1.50 1.23 10.00 10.52 9.47 -23.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.27 0.27 0.18 0.22 0.48 0.65 -8.95%

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