[IBHD] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[IBHD] I-BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -4.02%
YoY- -53.8%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 129,106 102,864 74,101 68,162 55,662 30,738 10,575 51.68%
PBT 27,244 23,029 21,388 17,984 36,197 10,120 3,482 40.85%
Tax -9,581 -8,884 -5,675 -4,318 -6,600 -1,043 -640 56.92%
NP 17,663 14,145 15,713 13,666 29,597 9,077 2,842 35.55%
-
NP to SH 17,660 14,155 15,711 13,665 29,578 9,078 2,914 34.98%
-
Tax Rate 35.17% 38.58% 26.53% 24.01% 18.23% 10.31% 18.38% -
Total Cost 111,443 88,719 58,388 54,496 26,065 21,661 7,733 55.93%
-
Net Worth 965,795 904,642 859,858 1,029,826 216,563 177,910 106,449 44.37%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - 68 45 10 -
Div Payout % - - - - 0.23% 0.50% 0.37% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 965,795 904,642 859,858 1,029,826 216,563 177,910 106,449 44.37%
NOSH 1,008,185 1,064,285 1,061,554 990,217 113,980 114,045 106,449 45.40%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.68% 13.75% 21.20% 20.05% 53.17% 29.53% 26.87% -
ROE 1.83% 1.56% 1.83% 1.33% 13.66% 5.10% 2.74% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.16 9.67 6.98 6.88 48.83 26.95 9.93 3.43%
EPS 1.66 1.33 1.48 1.38 25.95 7.96 2.56 -6.95%
DPS 0.00 0.00 0.00 0.00 0.06 0.04 0.01 -
NAPS 0.91 0.85 0.81 1.04 1.90 1.56 1.00 -1.55%
Adjusted Per Share Value based on latest NOSH - 990,217
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 6.95 5.54 3.99 3.67 3.00 1.65 0.57 51.65%
EPS 0.95 0.76 0.85 0.74 1.59 0.49 0.16 34.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.4871 0.463 0.5545 0.1166 0.0958 0.0573 44.37%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.515 0.59 0.50 0.62 2.52 1.33 0.69 -
P/RPS 4.23 6.10 7.16 9.01 5.16 4.93 6.95 -7.93%
P/EPS 30.95 44.36 33.78 44.93 9.71 16.71 25.21 3.47%
EY 3.23 2.25 2.96 2.23 10.30 5.98 3.97 -3.37%
DY 0.00 0.00 0.00 0.00 0.02 0.03 0.01 -
P/NAPS 0.57 0.69 0.62 0.60 1.33 0.85 0.69 -3.13%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 16/02/17 29/02/16 25/02/15 28/02/14 31/01/13 27/02/12 -
Price 0.535 0.605 0.48 0.61 2.96 1.37 0.66 -
P/RPS 4.40 6.26 6.88 8.86 6.06 5.08 6.64 -6.62%
P/EPS 32.15 45.49 32.43 44.20 11.41 17.21 24.11 4.90%
EY 3.11 2.20 3.08 2.26 8.77 5.81 4.15 -4.69%
DY 0.00 0.00 0.00 0.00 0.02 0.03 0.02 -
P/NAPS 0.59 0.71 0.59 0.59 1.56 0.88 0.66 -1.84%

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