[IBHD] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[IBHD] I-BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 852.13%
YoY- -30.07%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 55,662 30,738 10,575 3,514 3,861 83,380 1,631 80.00%
PBT 36,197 10,120 3,482 4,459 6,201 12,065 700 92.90%
Tax -6,600 -1,043 -640 -278 -135 -752 -159 85.97%
NP 29,597 9,077 2,842 4,181 6,066 11,313 541 94.72%
-
NP to SH 29,578 9,078 2,914 4,242 6,066 11,313 541 94.69%
-
Tax Rate 18.23% 10.31% 18.38% 6.23% 2.18% 6.23% 22.71% -
Total Cost 26,065 21,661 7,733 -667 -2,205 72,067 1,090 69.65%
-
Net Worth 216,563 177,910 106,449 160,536 160,722 163,894 166,543 4.47%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 68 45 10 10 31 5,321 2,121 -43.60%
Div Payout % 0.23% 0.50% 0.37% 0.25% 0.53% 47.04% 392.16% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 216,563 177,910 106,449 160,536 160,722 163,894 166,543 4.47%
NOSH 113,980 114,045 106,449 106,315 106,438 106,425 106,078 1.20%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 53.17% 29.53% 26.87% 118.98% 157.11% 13.57% 33.17% -
ROE 13.66% 5.10% 2.74% 2.64% 3.77% 6.90% 0.32% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 48.83 26.95 9.93 3.31 3.63 78.35 1.54 77.81%
EPS 25.95 7.96 2.56 3.99 5.70 10.63 0.51 92.38%
DPS 0.06 0.04 0.01 0.01 0.03 5.00 2.00 -44.22%
NAPS 1.90 1.56 1.00 1.51 1.51 1.54 1.57 3.22%
Adjusted Per Share Value based on latest NOSH - 106,315
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.00 1.65 0.57 0.19 0.21 4.49 0.09 79.30%
EPS 1.59 0.49 0.16 0.23 0.33 0.61 0.03 93.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.29 0.11 -
NAPS 0.1166 0.0958 0.0573 0.0864 0.0865 0.0882 0.0897 4.46%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.52 1.33 0.69 0.80 0.93 0.98 1.00 -
P/RPS 5.16 4.93 6.95 24.20 25.64 1.25 65.04 -34.42%
P/EPS 9.71 16.71 25.21 20.05 16.32 9.22 196.08 -39.37%
EY 10.30 5.98 3.97 4.99 6.13 10.85 0.51 64.94%
DY 0.02 0.03 0.01 0.01 0.03 5.10 2.00 -53.55%
P/NAPS 1.33 0.85 0.69 0.53 0.62 0.64 0.64 12.95%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 31/01/13 27/02/12 28/02/11 11/02/10 10/02/09 27/02/08 -
Price 2.96 1.37 0.66 0.90 0.91 0.99 0.96 -
P/RPS 6.06 5.08 6.64 27.23 25.09 1.26 62.44 -32.18%
P/EPS 11.41 17.21 24.11 22.56 15.97 9.31 188.24 -37.29%
EY 8.77 5.81 4.15 4.43 6.26 10.74 0.53 59.56%
DY 0.02 0.03 0.02 0.01 0.03 5.05 2.08 -53.85%
P/NAPS 1.56 0.88 0.66 0.60 0.60 0.64 0.61 16.92%

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