[IBHD] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[IBHD] I-BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 66.46%
YoY- 180.31%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 3,514 3,861 83,380 1,631 2,610 7,161 15,397 -21.81%
PBT 4,459 6,201 12,065 700 316 989 214 65.84%
Tax -278 -135 -752 -159 -123 -158 -78 23.58%
NP 4,181 6,066 11,313 541 193 831 136 76.94%
-
NP to SH 4,242 6,066 11,313 541 193 831 136 77.37%
-
Tax Rate 6.23% 2.18% 6.23% 22.71% 38.92% 15.98% 36.45% -
Total Cost -667 -2,205 72,067 1,090 2,417 6,330 15,261 -
-
Net Worth 160,536 160,722 163,894 166,543 81,033 355,265 12,053 53.93%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 10 31 5,321 2,121 890 - - -
Div Payout % 0.25% 0.53% 47.04% 392.16% 461.39% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 160,536 160,722 163,894 166,543 81,033 355,265 12,053 53.93%
NOSH 106,315 106,438 106,425 106,078 44,523 196,279 9,642 49.16%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 118.98% 157.11% 13.57% 33.17% 7.39% 11.60% 0.88% -
ROE 2.64% 3.77% 6.90% 0.32% 0.24% 0.23% 1.13% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3.31 3.63 78.35 1.54 5.86 3.65 159.67 -47.57%
EPS 3.99 5.70 10.63 0.51 0.26 0.42 -0.46 -
DPS 0.01 0.03 5.00 2.00 2.00 0.00 0.00 -
NAPS 1.51 1.51 1.54 1.57 1.82 1.81 1.25 3.19%
Adjusted Per Share Value based on latest NOSH - 106,078
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 0.19 0.21 4.49 0.09 0.14 0.39 0.83 -21.77%
EPS 0.23 0.33 0.61 0.03 0.01 0.04 0.01 68.59%
DPS 0.00 0.00 0.29 0.11 0.05 0.00 0.00 -
NAPS 0.0864 0.0865 0.0882 0.0897 0.0436 0.1913 0.0065 53.87%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.80 0.93 0.98 1.00 0.89 1.03 0.79 -
P/RPS 24.20 25.64 1.25 65.04 15.18 28.23 0.49 91.48%
P/EPS 20.05 16.32 9.22 196.08 205.32 243.28 56.01 -15.72%
EY 4.99 6.13 10.85 0.51 0.49 0.41 1.79 18.62%
DY 0.01 0.03 5.10 2.00 2.25 0.00 0.00 -
P/NAPS 0.53 0.62 0.64 0.64 0.49 0.57 0.63 -2.83%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 11/02/10 10/02/09 27/02/08 27/02/07 28/02/06 28/02/05 -
Price 0.90 0.91 0.99 0.96 0.99 1.03 0.78 -
P/RPS 27.23 25.09 1.26 62.44 16.89 28.23 0.49 95.28%
P/EPS 22.56 15.97 9.31 188.24 228.39 243.28 55.30 -13.87%
EY 4.43 6.26 10.74 0.53 0.44 0.41 1.81 16.08%
DY 0.01 0.03 5.05 2.08 2.02 0.00 0.00 -
P/NAPS 0.60 0.60 0.64 0.61 0.54 0.57 0.62 -0.54%

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