[IBHD] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[IBHD] I-BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 8.2%
YoY- -62.5%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 5,758 95,765 4,067 18,140 63,502 60,827 73,927 -34.62%
PBT 926 16,148 1,900 2,831 7,040 -8,155 189 30.29%
Tax -65 -826 45 -285 -250 -62 -130 -10.90%
NP 861 15,322 1,945 2,546 6,790 -8,217 59 56.26%
-
NP to SH 861 15,322 1,945 2,546 6,790 -8,217 59 56.26%
-
Tax Rate 7.02% 5.12% -2.37% 10.07% 3.55% - 68.78% -
Total Cost 4,897 80,443 2,122 15,594 56,712 69,044 73,868 -36.35%
-
Net Worth 160,507 163,860 150,426 669,971 201,859 112,991 3,407 89.93%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 31 5,320 1,916 7,362 3,345 649 24 4.35%
Div Payout % 3.70% 34.72% 98.52% 289.17% 49.27% 0.00% 41.85% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 160,507 163,860 150,426 669,971 201,859 112,991 3,407 89.93%
NOSH 106,296 106,402 95,812 368,115 111,524 64,937 2,469 87.10%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.95% 16.00% 47.82% 14.04% 10.69% -13.51% 0.08% -
ROE 0.54% 9.35% 1.29% 0.38% 3.36% -7.27% 1.73% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 5.42 90.00 4.24 4.93 56.94 93.67 2,994.04 -65.05%
EPS 0.81 14.40 2.03 3.37 6.08 -12.68 -2.43 -
DPS 0.03 5.00 2.00 2.00 3.00 1.00 1.00 -44.22%
NAPS 1.51 1.54 1.57 1.82 1.81 1.74 1.38 1.51%
Adjusted Per Share Value based on latest NOSH - 44,523
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 0.31 5.16 0.22 0.98 3.42 3.28 3.98 -34.62%
EPS 0.05 0.82 0.10 0.14 0.37 -0.44 0.00 -
DPS 0.00 0.29 0.10 0.40 0.18 0.03 0.00 -
NAPS 0.0864 0.0882 0.081 0.3607 0.1087 0.0608 0.0018 90.52%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.93 0.98 1.00 0.89 1.03 0.79 1.19 -
P/RPS 17.17 1.09 23.56 18.06 1.81 0.84 0.04 174.40%
P/EPS 114.81 6.81 49.26 128.68 16.92 -6.24 49.80 14.92%
EY 0.87 14.69 2.03 0.78 5.91 -16.02 2.01 -13.01%
DY 0.03 5.10 2.00 2.25 2.91 1.27 0.84 -42.58%
P/NAPS 0.62 0.64 0.64 0.49 0.57 0.45 0.86 -5.30%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 11/02/10 10/02/09 27/02/08 27/02/07 28/02/06 28/02/05 25/02/04 -
Price 0.91 0.99 0.96 0.99 1.03 0.78 1.20 -
P/RPS 16.80 1.10 22.62 20.09 1.81 0.83 0.04 173.40%
P/EPS 112.35 6.88 47.29 143.14 16.92 -6.16 50.22 14.34%
EY 0.89 14.55 2.11 0.70 5.91 -16.22 1.99 -12.54%
DY 0.03 5.05 2.08 2.02 2.91 1.28 0.83 -42.47%
P/NAPS 0.60 0.64 0.61 0.54 0.57 0.45 0.87 -5.99%

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