[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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 61,911 44,842 38,887 21,568 37,435 42,246 60,662 0.33%
PBT 15,366 6,075 17,426 5,346 1,471 11,704 17,165 -1.82%
Tax -2,412 -532 -1,821 -2,171 -516 -6,665 -11,494 -22.89%
NP 12,954 5,543 15,605 3,175 955 5,039 5,671 14.74%
-
NP to SH 12,937 5,512 15,579 3,188 947 5,027 5,688 14.66%
-
Tax Rate 15.70% 8.76% 10.45% 40.61% 35.08% 56.95% 66.96% -
Total Cost 48,957 39,299 23,282 18,393 36,480 37,207 54,991 -1.91%
-
Net Worth 1,244,390 1,170,098 1,159,600 1,181,705 1,129,626 1,029,474 1,029,474 3.20%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,244,390 1,170,098 1,159,600 1,181,705 1,129,626 1,029,474 1,029,474 3.20%
NOSH 1,857,299 1,857,299 1,136,863 1,136,491 1,118,442 1,014,671 1,009,498 10.68%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 20.92% 12.36% 40.13% 14.72% 2.55% 11.93% 9.35% -
ROE 1.04% 0.47% 1.34% 0.27% 0.08% 0.49% 0.55% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 3.33 2.41 3.42 1.90 3.35 3.98 5.72 -8.61%
EPS 0.70 0.30 1.37 0.28 0.08 0.47 0.54 4.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.63 1.02 1.04 1.01 0.97 0.97 -5.97%
Adjusted Per Share Value based on latest NOSH - 1,136,491
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 3.33 2.41 2.09 1.16 2.02 2.27 3.27 0.30%
EPS 0.70 0.30 0.84 0.17 0.05 0.27 0.31 14.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.63 0.6243 0.6362 0.6082 0.5543 0.5543 3.20%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.245 0.27 0.24 0.265 0.18 0.285 0.505 -
P/RPS 7.35 11.18 7.02 13.96 5.38 7.16 8.84 -3.02%
P/EPS 35.17 90.98 17.51 94.45 212.59 60.17 94.23 -15.13%
EY 2.84 1.10 5.71 1.06 0.47 1.66 1.06 17.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.24 0.25 0.18 0.29 0.52 -5.50%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 18/11/24 28/11/23 24/11/22 24/11/21 26/11/20 28/11/19 07/11/18 -
Price 0.25 0.23 0.275 0.28 0.185 0.21 0.47 -
P/RPS 7.50 9.53 8.04 14.75 5.53 5.28 8.22 -1.51%
P/EPS 35.89 77.50 20.07 99.80 218.49 44.34 87.70 -13.82%
EY 2.79 1.29 4.98 1.00 0.46 2.26 1.14 16.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.27 0.27 0.18 0.22 0.48 -4.24%

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