[IBHD] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[IBHD] I-BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -60.56%
YoY- -32.26%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 113,581 55,218 77,389 35,538 16,324 5,362 2,711 86.25%
PBT 25,444 10,412 17,416 3,689 4,198 -1,300 449 95.86%
Tax -3,015 -1,848 -3,177 -1,020 -254 -46 -3 216.15%
NP 22,429 8,564 14,239 2,669 3,944 -1,346 446 92.00%
-
NP to SH 22,442 8,556 14,237 2,677 3,952 -1,282 -564 -
-
Tax Rate 11.85% 17.75% 18.24% 27.65% 6.05% - 0.67% -
Total Cost 91,152 46,654 63,150 32,869 12,380 6,708 2,265 85.01%
-
Net Worth 904,061 855,599 274,227 186,820 168,306 160,249 156,430 33.92%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 904,061 855,599 274,227 186,820 168,306 160,249 156,430 33.92%
NOSH 1,063,601 1,056,296 228,523 113,914 106,522 106,833 106,415 46.71%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 19.75% 15.51% 18.40% 7.51% 24.16% -25.10% 16.45% -
ROE 2.48% 1.00% 5.19% 1.43% 2.35% -0.80% -0.36% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.68 5.23 33.86 31.20 15.32 5.02 2.55 26.93%
EPS 2.11 0.81 6.23 2.35 3.71 -1.20 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.81 1.20 1.64 1.58 1.50 1.47 -8.71%
Adjusted Per Share Value based on latest NOSH - 113,914
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.12 2.97 4.17 1.91 0.88 0.29 0.15 85.43%
EPS 1.21 0.46 0.77 0.14 0.21 -0.07 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4868 0.4607 0.1476 0.1006 0.0906 0.0863 0.0842 33.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.57 0.525 1.10 2.80 1.21 0.74 0.80 -
P/RPS 5.34 10.04 3.25 8.98 7.90 14.74 31.40 -25.54%
P/EPS 27.01 64.81 17.66 119.15 32.61 -61.67 -150.94 -
EY 3.70 1.54 5.66 0.84 3.07 -1.62 -0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.92 1.71 0.77 0.49 0.54 3.65%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/10/16 23/11/15 13/11/14 18/11/13 22/11/12 24/11/11 29/11/10 -
Price 0.61 0.54 0.725 2.66 1.27 0.70 0.79 -
P/RPS 5.71 10.33 2.14 8.53 8.29 13.95 31.01 -24.55%
P/EPS 28.91 66.67 11.64 113.19 34.23 -58.33 -149.06 -
EY 3.46 1.50 8.59 0.88 2.92 -1.71 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.60 1.62 0.80 0.47 0.54 4.90%

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