[IBHD] YoY Quarter Result on 31-Mar-2024 [#1]

Stock
Announcement Date
31-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 11.14%
YoY- 503.11%
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 40,628 44,458 18,245 13,166 28,696 41,064 159,349 -20.35%
PBT 4,950 1,764 1,673 -5,048 1,408 8,478 25,016 -23.64%
Tax -861 -1,066 -217 529 -348 -2,036 -540 8.07%
NP 4,089 698 1,456 -4,519 1,060 6,442 24,476 -25.76%
-
NP to SH 4,071 675 1,435 -4,535 1,091 6,433 24,485 -25.82%
-
Tax Rate 17.39% 60.43% 12.97% - 24.72% 24.02% 2.16% -
Total Cost 36,539 43,760 16,789 17,685 27,636 34,622 134,873 -19.54%
-
Net Worth 1,188,671 1,170,098 1,148,231 1,174,520 1,138,777 1,029,474 1,018,861 2.60%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,188,671 1,170,098 1,148,231 1,174,520 1,138,777 1,029,474 1,018,861 2.60%
NOSH 1,857,299 1,857,299 1,136,863 1,118,591 1,116,448 1,012,397 1,008,230 10.70%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.06% 1.57% 7.98% -34.32% 3.69% 15.69% 15.36% -
ROE 0.34% 0.06% 0.12% -0.39% 0.10% 0.62% 2.40% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 2.19 2.39 1.60 1.18 2.57 3.87 15.01 -27.42%
EPS 0.22 0.04 0.13 -0.41 0.10 0.61 2.31 -32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 1.01 1.05 1.02 0.97 0.96 -6.52%
Adjusted Per Share Value based on latest NOSH - 1,857,299
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 2.19 2.39 0.98 0.71 1.55 2.21 8.58 -20.33%
EPS 0.22 0.04 0.08 -0.24 0.06 0.35 1.32 -25.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.6182 0.6324 0.6131 0.5543 0.5486 2.59%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.225 0.22 0.29 0.31 0.14 0.43 0.50 -
P/RPS 10.29 9.19 18.07 26.34 5.45 11.11 3.33 20.66%
P/EPS 102.65 605.34 229.75 -76.46 143.27 70.94 21.67 29.56%
EY 0.97 0.17 0.44 -1.31 0.70 1.41 4.61 -22.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.29 0.30 0.14 0.44 0.52 -6.37%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 30/05/23 30/05/22 27/05/21 12/06/20 30/05/19 30/05/18 -
Price 0.245 0.235 0.28 0.30 0.165 0.39 0.485 -
P/RPS 11.20 9.82 17.45 25.49 6.42 10.08 3.23 23.00%
P/EPS 111.78 646.62 221.83 -74.00 168.85 64.34 21.02 32.08%
EY 0.89 0.15 0.45 -1.35 0.59 1.55 4.76 -24.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.28 0.29 0.16 0.40 0.51 -4.78%

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