[IBHD] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[IBHD] I-BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -30.56%
YoY- -44.65%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 42,252 28,583 7,237 47,160 47,969 129,106 102,864 -13.77%
PBT 6,268 4,455 4,004 5,001 5,902 27,244 23,029 -19.48%
Tax 2,089 795 -3,248 -1,482 377 -9,581 -8,884 -
NP 8,357 5,250 756 3,519 6,279 17,663 14,145 -8.39%
-
NP to SH 8,334 5,157 764 3,491 6,307 17,660 14,155 -8.44%
-
Tax Rate -33.33% -17.85% 81.12% 29.63% -6.39% 35.17% 38.58% -
Total Cost 33,895 23,333 6,481 43,641 41,690 111,443 88,719 -14.81%
-
Net Worth 867,515 1,136,739 1,185,161 1,096,397 1,029,474 965,795 904,642 -0.69%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 867,515 1,136,739 1,185,161 1,096,397 1,029,474 965,795 904,642 -0.69%
NOSH 1,857,299 1,136,863 1,118,442 1,090,578 1,009,709 1,008,185 1,064,285 9.71%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 19.78% 18.37% 10.45% 7.46% 13.09% 13.68% 13.75% -
ROE 0.96% 0.45% 0.06% 0.32% 0.61% 1.83% 1.56% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 3.07 2.51 0.65 4.39 4.52 12.16 9.67 -17.39%
EPS 0.61 0.45 0.07 0.32 0.59 1.66 1.33 -12.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 1.00 1.06 1.02 0.97 0.91 0.85 -4.86%
Adjusted Per Share Value based on latest NOSH - 1,090,578
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 2.27 1.54 0.39 2.54 2.58 6.95 5.54 -13.81%
EPS 0.45 0.28 0.04 0.19 0.34 0.95 0.76 -8.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4671 0.612 0.6381 0.5903 0.5543 0.52 0.4871 -0.69%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.28 0.27 0.25 0.245 0.38 0.515 0.59 -
P/RPS 9.13 10.74 38.62 5.58 8.41 4.23 6.10 6.94%
P/EPS 46.26 59.52 365.86 75.44 63.94 30.95 44.36 0.70%
EY 2.16 1.68 0.27 1.33 1.56 3.23 2.25 -0.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.27 0.24 0.24 0.39 0.57 0.69 -7.22%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 25/02/22 25/02/21 27/02/20 27/02/19 27/02/18 16/02/17 -
Price 0.255 0.285 0.235 0.21 0.43 0.535 0.605 -
P/RPS 8.31 11.33 36.31 4.79 9.51 4.40 6.26 4.83%
P/EPS 42.13 62.82 343.91 64.66 72.36 32.15 45.49 -1.27%
EY 2.37 1.59 0.29 1.55 1.38 3.11 2.20 1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.29 0.22 0.21 0.44 0.59 0.71 -9.11%

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