[IBHD] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[IBHD] I-BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -16.78%
YoY- -56.11%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 107,164 127,815 86,676 52,725 70,649 33,802 10,941 46.24%
PBT 28,698 26,584 23,610 9,041 25,684 8,015 3,085 44.99%
Tax -6,388 -6,972 -8,947 -518 -6,269 -1,236 -189 79.76%
NP 22,310 19,612 14,663 8,523 19,415 6,779 2,896 40.51%
-
NP to SH 22,313 19,626 14,678 8,518 19,406 6,788 2,969 39.93%
-
Tax Rate 22.26% 26.23% 37.89% 5.73% 24.41% 15.42% 6.13% -
Total Cost 84,854 108,203 72,013 44,202 51,234 27,023 8,045 48.06%
-
Net Worth 1,040,087 944,169 893,443 862,447 241,719 184,816 164,355 35.98%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,040,087 944,169 893,443 862,447 241,719 184,816 164,355 35.98%
NOSH 1,008,667 1,060,864 1,063,623 1,064,749 114,018 114,084 106,035 45.53%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 20.82% 15.34% 16.92% 16.17% 27.48% 20.06% 26.47% -
ROE 2.15% 2.08% 1.64% 0.99% 8.03% 3.67% 1.81% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.10 12.05 8.15 4.95 61.96 29.63 10.32 -0.35%
EPS 2.10 1.85 1.38 0.80 17.02 5.95 2.80 -4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.89 0.84 0.81 2.12 1.62 1.55 -7.35%
Adjusted Per Share Value based on latest NOSH - 1,064,749
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.77 6.88 4.67 2.84 3.80 1.82 0.59 46.21%
EPS 1.20 1.06 0.79 0.46 1.04 0.37 0.16 39.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.5084 0.481 0.4644 0.1301 0.0995 0.0885 35.98%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.50 0.605 0.50 0.565 3.35 2.51 0.76 -
P/RPS 4.95 5.02 6.14 11.41 5.41 8.47 7.37 -6.41%
P/EPS 23.78 32.70 36.23 70.63 19.68 42.18 27.14 -2.17%
EY 4.20 3.06 2.76 1.42 5.08 2.37 3.68 2.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.60 0.70 1.58 1.55 0.49 0.66%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/07/18 17/07/17 20/07/16 24/08/15 08/08/14 21/08/13 27/08/12 -
Price 0.525 0.60 0.54 0.505 1.88 2.73 0.88 -
P/RPS 5.20 4.98 6.63 10.20 3.03 9.21 8.53 -7.91%
P/EPS 24.97 32.43 39.13 63.13 11.05 45.88 31.43 -3.76%
EY 4.00 3.08 2.56 1.58 9.05 2.18 3.18 3.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.64 0.62 0.89 1.69 0.57 -0.89%

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