[IBHD] YoY Quarter Result on 30-Jun-2014 [#2]

Stock
[IBHD] I-BHD
Announcement Date
08-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 217.97%
YoY- 185.89%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 127,815 86,676 52,725 70,649 33,802 10,941 6,710 63.34%
PBT 26,584 23,610 9,041 25,684 8,015 3,085 -147 -
Tax -6,972 -8,947 -518 -6,269 -1,236 -189 -45 131.57%
NP 19,612 14,663 8,523 19,415 6,779 2,896 -192 -
-
NP to SH 19,626 14,678 8,518 19,406 6,788 2,969 -129 -
-
Tax Rate 26.23% 37.89% 5.73% 24.41% 15.42% 6.13% - -
Total Cost 108,203 72,013 44,202 51,234 27,023 8,045 6,902 58.13%
-
Net Worth 944,169 893,443 862,447 241,719 184,816 164,355 162,325 34.06%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 944,169 893,443 862,447 241,719 184,816 164,355 162,325 34.06%
NOSH 1,060,864 1,063,623 1,064,749 114,018 114,084 106,035 107,500 46.40%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 15.34% 16.92% 16.17% 27.48% 20.06% 26.47% -2.86% -
ROE 2.08% 1.64% 0.99% 8.03% 3.67% 1.81% -0.08% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.05 8.15 4.95 61.96 29.63 10.32 6.24 11.58%
EPS 1.85 1.38 0.80 17.02 5.95 2.80 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.84 0.81 2.12 1.62 1.55 1.51 -8.42%
Adjusted Per Share Value based on latest NOSH - 114,018
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.88 4.67 2.84 3.80 1.82 0.59 0.36 63.43%
EPS 1.06 0.79 0.46 1.04 0.37 0.16 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5084 0.481 0.4644 0.1301 0.0995 0.0885 0.0874 34.07%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.605 0.50 0.565 3.35 2.51 0.76 0.82 -
P/RPS 5.02 6.14 11.41 5.41 8.47 7.37 13.14 -14.80%
P/EPS 32.70 36.23 70.63 19.68 42.18 27.14 -683.33 -
EY 3.06 2.76 1.42 5.08 2.37 3.68 -0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.60 0.70 1.58 1.55 0.49 0.54 3.91%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/07/17 20/07/16 24/08/15 08/08/14 21/08/13 27/08/12 22/08/11 -
Price 0.60 0.54 0.505 1.88 2.73 0.88 0.75 -
P/RPS 4.98 6.63 10.20 3.03 9.21 8.53 12.02 -13.64%
P/EPS 32.43 39.13 63.13 11.05 45.88 31.43 -625.00 -
EY 3.08 2.56 1.58 9.05 2.18 3.18 -0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.64 0.62 0.89 1.69 0.57 0.50 4.99%

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