[IBHD] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[IBHD] I-BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -53.56%
YoY- -11.62%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 38,887 21,568 37,435 42,246 60,662 105,324 113,581 -16.35%
PBT 17,426 5,346 1,471 11,704 17,165 28,556 25,444 -6.11%
Tax -1,821 -2,171 -516 -6,665 -11,494 -8,960 -3,015 -8.05%
NP 15,605 3,175 955 5,039 5,671 19,596 22,429 -5.86%
-
NP to SH 15,579 3,188 947 5,027 5,688 19,596 22,442 -5.89%
-
Tax Rate 10.45% 40.61% 35.08% 56.95% 66.96% 31.38% 11.85% -
Total Cost 23,282 18,393 36,480 37,207 54,991 85,728 91,152 -20.33%
-
Net Worth 1,159,600 1,181,705 1,129,626 1,029,474 1,029,474 944,569 904,061 4.23%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,159,600 1,181,705 1,129,626 1,029,474 1,029,474 944,569 904,061 4.23%
NOSH 1,136,863 1,136,491 1,118,442 1,014,671 1,009,498 1,007,934 1,063,601 1.11%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 40.13% 14.72% 2.55% 11.93% 9.35% 18.61% 19.75% -
ROE 1.34% 0.27% 0.08% 0.49% 0.55% 2.07% 2.48% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 3.42 1.90 3.35 3.98 5.72 9.92 10.68 -17.27%
EPS 1.37 0.28 0.08 0.47 0.54 1.85 2.11 -6.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.04 1.01 0.97 0.97 0.89 0.85 3.08%
Adjusted Per Share Value based on latest NOSH - 1,014,671
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 2.09 1.16 2.02 2.27 3.27 5.67 6.12 -16.38%
EPS 0.84 0.17 0.05 0.27 0.31 1.06 1.21 -5.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6243 0.6362 0.6082 0.5543 0.5543 0.5086 0.4868 4.23%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.24 0.265 0.18 0.285 0.505 0.57 0.57 -
P/RPS 7.02 13.96 5.38 7.16 8.84 5.74 5.34 4.66%
P/EPS 17.51 94.45 212.59 60.17 94.23 30.87 27.01 -6.96%
EY 5.71 1.06 0.47 1.66 1.06 3.24 3.70 7.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.18 0.29 0.52 0.64 0.67 -15.72%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 24/11/21 26/11/20 28/11/19 07/11/18 23/10/17 24/10/16 -
Price 0.275 0.28 0.185 0.21 0.47 0.575 0.61 -
P/RPS 8.04 14.75 5.53 5.28 8.22 5.79 5.71 5.86%
P/EPS 20.07 99.80 218.49 44.34 87.70 31.14 28.91 -5.89%
EY 4.98 1.00 0.46 2.26 1.14 3.21 3.46 6.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.27 0.18 0.22 0.48 0.65 0.72 -15.07%

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