[IBHD] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[IBHD] I-BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 192.65%
YoY- 236.64%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 44,842 38,887 21,568 37,435 42,246 60,662 105,324 -13.25%
PBT 6,075 17,426 5,346 1,471 11,704 17,165 28,556 -22.72%
Tax -532 -1,821 -2,171 -516 -6,665 -11,494 -8,960 -37.52%
NP 5,543 15,605 3,175 955 5,039 5,671 19,596 -18.97%
-
NP to SH 5,512 15,579 3,188 947 5,027 5,688 19,596 -19.04%
-
Tax Rate 8.76% 10.45% 40.61% 35.08% 56.95% 66.96% 31.38% -
Total Cost 39,299 23,282 18,393 36,480 37,207 54,991 85,728 -12.18%
-
Net Worth 1,170,098 1,159,600 1,181,705 1,129,626 1,029,474 1,029,474 944,569 3.63%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,170,098 1,159,600 1,181,705 1,129,626 1,029,474 1,029,474 944,569 3.63%
NOSH 1,857,299 1,136,863 1,136,491 1,118,442 1,014,671 1,009,498 1,007,934 10.71%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 12.36% 40.13% 14.72% 2.55% 11.93% 9.35% 18.61% -
ROE 0.47% 1.34% 0.27% 0.08% 0.49% 0.55% 2.07% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.41 3.42 1.90 3.35 3.98 5.72 9.92 -20.99%
EPS 0.30 1.37 0.28 0.08 0.47 0.54 1.85 -26.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 1.02 1.04 1.01 0.97 0.97 0.89 -5.59%
Adjusted Per Share Value based on latest NOSH - 1,136,491
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.41 2.09 1.16 2.02 2.27 3.27 5.67 -13.28%
EPS 0.30 0.84 0.17 0.05 0.27 0.31 1.06 -18.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.6243 0.6362 0.6082 0.5543 0.5543 0.5086 3.63%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.27 0.24 0.265 0.18 0.285 0.505 0.57 -
P/RPS 11.18 7.02 13.96 5.38 7.16 8.84 5.74 11.74%
P/EPS 90.98 17.51 94.45 212.59 60.17 94.23 30.87 19.72%
EY 1.10 5.71 1.06 0.47 1.66 1.06 3.24 -16.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.24 0.25 0.18 0.29 0.52 0.64 -6.41%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 24/11/22 24/11/21 26/11/20 28/11/19 07/11/18 23/10/17 -
Price 0.23 0.275 0.28 0.185 0.21 0.47 0.575 -
P/RPS 9.53 8.04 14.75 5.53 5.28 8.22 5.79 8.65%
P/EPS 77.50 20.07 99.80 218.49 44.34 87.70 31.14 16.40%
EY 1.29 4.98 1.00 0.46 2.26 1.14 3.21 -14.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.27 0.27 0.18 0.22 0.48 0.65 -8.95%

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