[IBHD] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[IBHD] I-BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 0.45%
YoY- -39.9%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 60,662 105,324 113,581 55,218 77,389 35,538 16,324 24.44%
PBT 17,165 28,556 25,444 10,412 17,416 3,689 4,198 26.44%
Tax -11,494 -8,960 -3,015 -1,848 -3,177 -1,020 -254 88.71%
NP 5,671 19,596 22,429 8,564 14,239 2,669 3,944 6.23%
-
NP to SH 5,688 19,596 22,442 8,556 14,237 2,677 3,952 6.25%
-
Tax Rate 66.96% 31.38% 11.85% 17.75% 18.24% 27.65% 6.05% -
Total Cost 54,991 85,728 91,152 46,654 63,150 32,869 12,380 28.19%
-
Net Worth 1,029,474 944,569 904,061 855,599 274,227 186,820 168,306 35.21%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,029,474 944,569 904,061 855,599 274,227 186,820 168,306 35.21%
NOSH 1,009,498 1,007,934 1,063,601 1,056,296 228,523 113,914 106,522 45.44%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.35% 18.61% 19.75% 15.51% 18.40% 7.51% 24.16% -
ROE 0.55% 2.07% 2.48% 1.00% 5.19% 1.43% 2.35% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.72 9.92 10.68 5.23 33.86 31.20 15.32 -15.13%
EPS 0.54 1.85 2.11 0.81 6.23 2.35 3.71 -27.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.89 0.85 0.81 1.20 1.64 1.58 -7.80%
Adjusted Per Share Value based on latest NOSH - 1,056,296
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.27 5.67 6.12 2.97 4.17 1.91 0.88 24.44%
EPS 0.31 1.06 1.21 0.46 0.77 0.14 0.21 6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.5086 0.4868 0.4607 0.1476 0.1006 0.0906 35.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.505 0.57 0.57 0.525 1.10 2.80 1.21 -
P/RPS 8.84 5.74 5.34 10.04 3.25 8.98 7.90 1.89%
P/EPS 94.23 30.87 27.01 64.81 17.66 119.15 32.61 19.33%
EY 1.06 3.24 3.70 1.54 5.66 0.84 3.07 -16.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 0.67 0.65 0.92 1.71 0.77 -6.33%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 07/11/18 23/10/17 24/10/16 23/11/15 13/11/14 18/11/13 22/11/12 -
Price 0.47 0.575 0.61 0.54 0.725 2.66 1.27 -
P/RPS 8.22 5.79 5.71 10.33 2.14 8.53 8.29 -0.14%
P/EPS 87.70 31.14 28.91 66.67 11.64 113.19 34.23 16.96%
EY 1.14 3.21 3.46 1.50 8.59 0.88 2.92 -14.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.65 0.72 0.67 0.60 1.62 0.80 -8.15%

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