[IBHD] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[IBHD] I-BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 83.63%
YoY- 14.97%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 47,969 129,106 102,864 74,101 68,162 55,662 30,738 7.69%
PBT 5,902 27,244 23,029 21,388 17,984 36,197 10,120 -8.59%
Tax 377 -9,581 -8,884 -5,675 -4,318 -6,600 -1,043 -
NP 6,279 17,663 14,145 15,713 13,666 29,597 9,077 -5.95%
-
NP to SH 6,307 17,660 14,155 15,711 13,665 29,578 9,078 -5.88%
-
Tax Rate -6.39% 35.17% 38.58% 26.53% 24.01% 18.23% 10.31% -
Total Cost 41,690 111,443 88,719 58,388 54,496 26,065 21,661 11.52%
-
Net Worth 1,029,474 965,795 904,642 859,858 1,029,826 216,563 177,910 33.97%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 68 45 -
Div Payout % - - - - - 0.23% 0.50% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,029,474 965,795 904,642 859,858 1,029,826 216,563 177,910 33.97%
NOSH 1,009,709 1,008,185 1,064,285 1,061,554 990,217 113,980 114,045 43.80%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.09% 13.68% 13.75% 21.20% 20.05% 53.17% 29.53% -
ROE 0.61% 1.83% 1.56% 1.83% 1.33% 13.66% 5.10% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.52 12.16 9.67 6.98 6.88 48.83 26.95 -25.72%
EPS 0.59 1.66 1.33 1.48 1.38 25.95 7.96 -35.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.04 -
NAPS 0.97 0.91 0.85 0.81 1.04 1.90 1.56 -7.61%
Adjusted Per Share Value based on latest NOSH - 1,061,554
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.58 6.95 5.54 3.99 3.67 3.00 1.65 7.73%
EPS 0.34 0.95 0.76 0.85 0.74 1.59 0.49 -5.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.52 0.4871 0.463 0.5545 0.1166 0.0958 33.96%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.38 0.515 0.59 0.50 0.62 2.52 1.33 -
P/RPS 8.41 4.23 6.10 7.16 9.01 5.16 4.93 9.30%
P/EPS 63.94 30.95 44.36 33.78 44.93 9.71 16.71 25.05%
EY 1.56 3.23 2.25 2.96 2.23 10.30 5.98 -20.05%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.03 -
P/NAPS 0.39 0.57 0.69 0.62 0.60 1.33 0.85 -12.17%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 16/02/17 29/02/16 25/02/15 28/02/14 31/01/13 -
Price 0.43 0.535 0.605 0.48 0.61 2.96 1.37 -
P/RPS 9.51 4.40 6.26 6.88 8.86 6.06 5.08 11.01%
P/EPS 72.36 32.15 45.49 32.43 44.20 11.41 17.21 27.02%
EY 1.38 3.11 2.20 3.08 2.26 8.77 5.81 -21.29%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.03 -
P/NAPS 0.44 0.59 0.71 0.59 0.59 1.56 0.88 -10.90%

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