[IBHD] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[IBHD] I-BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -67.56%
YoY- 31.68%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 13,166 28,696 41,064 159,349 102,835 80,448 75,346 -25.20%
PBT -5,048 1,408 8,478 25,016 23,035 16,089 13,634 -
Tax 529 -348 -2,036 -540 -4,451 -732 -3,384 -
NP -4,519 1,060 6,442 24,476 18,584 15,357 10,250 -
-
NP to SH -4,535 1,091 6,433 24,485 18,594 15,359 10,235 -
-
Tax Rate - 24.72% 24.02% 2.16% 19.32% 4.55% 24.82% -
Total Cost 17,685 27,636 34,622 134,873 84,251 65,091 65,096 -19.50%
-
Net Worth 1,174,520 1,138,777 1,029,474 1,018,861 924,387 879,170 1,108,791 0.96%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,174,520 1,138,777 1,029,474 1,018,861 924,387 879,170 1,108,791 0.96%
NOSH 1,118,591 1,116,448 1,012,397 1,008,230 1,062,514 1,059,241 1,066,145 0.80%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -34.32% 3.69% 15.69% 15.36% 18.07% 19.09% 13.60% -
ROE -0.39% 0.10% 0.62% 2.40% 2.01% 1.75% 0.92% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1.18 2.57 3.87 15.01 9.68 7.59 7.07 -25.77%
EPS -0.41 0.10 0.61 2.31 1.75 1.45 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.02 0.97 0.96 0.87 0.83 1.04 0.15%
Adjusted Per Share Value based on latest NOSH - 1,008,230
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 0.71 1.55 2.21 8.58 5.54 4.33 4.06 -25.19%
EPS -0.24 0.06 0.35 1.32 1.00 0.83 0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6324 0.6131 0.5543 0.5486 0.4977 0.4734 0.597 0.96%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.31 0.14 0.43 0.50 0.605 0.50 0.625 -
P/RPS 26.34 5.45 11.11 3.33 5.93 6.58 8.84 19.93%
P/EPS -76.46 143.27 70.94 21.67 30.61 34.48 65.10 -
EY -1.31 0.70 1.41 4.61 3.27 2.90 1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.14 0.44 0.52 0.00 0.60 0.60 -10.90%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 12/06/20 30/05/19 30/05/18 18/04/17 25/05/16 18/05/15 -
Price 0.30 0.165 0.39 0.485 0.615 0.52 0.64 -
P/RPS 25.49 6.42 10.08 3.23 6.03 6.85 9.06 18.79%
P/EPS -74.00 168.85 64.34 21.02 31.12 35.86 66.67 -
EY -1.35 0.59 1.55 4.76 3.21 2.79 1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.16 0.40 0.51 0.00 0.63 0.62 -11.88%

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