[IBHD] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[IBHD] I-BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 34.38%
YoY- 21.48%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 465,080 383,569 257,390 261,114 152,148 66,656 27,229 60.40%
PBT 105,419 88,172 54,475 69,443 52,983 18,237 1,813 96.70%
Tax -29,964 -21,578 -11,425 -16,005 -9,014 -1,578 -752 84.70%
NP 75,455 66,594 43,050 53,438 43,969 16,659 1,061 103.41%
-
NP to SH 75,476 66,634 43,020 53,411 43,968 16,818 1,338 95.71%
-
Tax Rate 28.42% 24.47% 20.97% 23.05% 17.01% 8.65% 41.48% -
Total Cost 389,625 316,975 214,340 207,676 108,179 49,997 26,168 56.78%
-
Net Worth 965,795 901,893 860,399 632,658 216,591 177,871 151,096 36.19%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - 68 45 10 -
Div Payout % - - - - 0.16% 0.27% 0.80% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 965,795 901,893 860,399 632,658 216,591 177,871 151,096 36.19%
NOSH 1,008,185 1,061,050 1,062,222 608,325 113,995 114,020 106,406 45.41%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 16.22% 17.36% 16.73% 20.47% 28.90% 24.99% 3.90% -
ROE 7.81% 7.39% 5.00% 8.44% 20.30% 9.46% 0.89% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 43.82 36.15 24.23 42.92 133.47 58.46 25.59 9.36%
EPS 7.11 6.28 4.05 8.78 38.57 14.75 1.17 35.05%
DPS 0.00 0.00 0.00 0.00 0.06 0.04 0.01 -
NAPS 0.91 0.85 0.81 1.04 1.90 1.56 1.42 -7.14%
Adjusted Per Share Value based on latest NOSH - 990,217
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 25.04 20.65 13.86 14.06 8.19 3.59 1.47 60.33%
EPS 4.06 3.59 2.32 2.88 2.37 0.91 0.07 96.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.4856 0.4633 0.3406 0.1166 0.0958 0.0814 36.17%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.515 0.59 0.50 0.62 2.52 1.33 0.69 -
P/RPS 1.18 1.63 2.06 1.44 1.89 2.28 2.70 -12.87%
P/EPS 7.24 9.39 12.35 7.06 6.53 9.02 54.87 -28.62%
EY 13.81 10.64 8.10 14.16 15.31 11.09 1.82 40.13%
DY 0.00 0.00 0.00 0.00 0.02 0.03 0.01 -
P/NAPS 0.57 0.69 0.62 0.60 1.33 0.85 0.49 2.55%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 16/02/17 29/02/16 25/02/15 28/02/14 31/01/13 27/02/12 -
Price 0.535 0.605 0.48 0.61 2.96 1.37 0.66 -
P/RPS 1.22 1.67 1.98 1.42 2.22 2.34 2.58 -11.72%
P/EPS 7.52 9.63 11.85 6.95 7.67 9.29 52.49 -27.64%
EY 13.29 10.38 8.44 14.39 13.03 10.77 1.91 38.12%
DY 0.00 0.00 0.00 0.00 0.02 0.03 0.02 -
P/NAPS 0.59 0.71 0.59 0.59 1.56 0.88 0.46 4.23%

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