[IBHD] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[IBHD] I-BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 168.49%
YoY- -72.18%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 108,010 35,528 17,517 7,830 96,538 2,681 8,274 53.38%
PBT 27,415 6,101 4,539 3,338 11,548 2,255 1,462 62.92%
Tax -2,691 -967 -347 -296 -612 -348 135 -
NP 24,724 5,134 4,192 3,042 10,936 1,907 1,597 57.80%
-
NP to SH 24,743 5,420 3,384 3,042 10,936 1,907 1,597 57.82%
-
Tax Rate 9.82% 15.85% 7.64% 8.87% 5.30% 15.43% -9.23% -
Total Cost 83,286 30,394 13,325 4,788 85,602 774 6,677 52.22%
-
Net Worth 184,816 106,035 162,325 157,829 155,935 150,652 96,315 11.46%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 45 10 10 31 5,321 2,121 890 -39.16%
Div Payout % 0.18% 0.20% 0.31% 1.05% 48.66% 111.25% 55.76% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 184,816 106,035 162,325 157,829 155,935 150,652 96,315 11.46%
NOSH 114,084 106,035 107,500 105,925 106,078 114,130 96,315 2.85%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 22.89% 14.45% 23.93% 38.85% 11.33% 71.13% 19.30% -
ROE 13.39% 5.11% 2.08% 1.93% 7.01% 1.27% 1.66% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 94.68 33.51 16.29 7.39 91.01 2.35 8.59 49.12%
EPS 21.69 5.11 3.15 2.87 10.31 1.67 1.66 53.41%
DPS 0.04 0.01 0.01 0.03 5.02 1.86 0.92 -40.67%
NAPS 1.62 1.00 1.51 1.49 1.47 1.32 1.00 8.36%
Adjusted Per Share Value based on latest NOSH - 105,925
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.82 1.91 0.94 0.42 5.20 0.14 0.45 53.14%
EPS 1.33 0.29 0.18 0.16 0.59 0.10 0.09 56.58%
DPS 0.00 0.00 0.00 0.00 0.29 0.11 0.05 -
NAPS 0.0995 0.0571 0.0874 0.085 0.084 0.0811 0.0519 11.44%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.51 0.76 0.82 0.86 0.89 0.93 1.17 -
P/RPS 2.65 2.27 5.03 11.63 0.98 39.59 13.62 -23.85%
P/EPS 11.57 14.87 26.05 29.95 8.63 55.66 70.56 -25.99%
EY 8.64 6.73 3.84 3.34 11.58 1.80 1.42 35.07%
DY 0.02 0.01 0.01 0.03 5.64 2.00 0.79 -45.78%
P/NAPS 1.55 0.76 0.54 0.58 0.61 0.70 1.17 4.79%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 21/08/13 27/08/12 22/08/11 30/08/10 25/08/09 26/08/08 28/08/07 -
Price 2.73 0.88 0.75 0.86 0.99 0.98 1.06 -
P/RPS 2.88 2.63 4.60 11.63 1.09 41.72 12.34 -21.51%
P/EPS 12.59 17.22 23.83 29.95 9.60 58.65 63.93 -23.70%
EY 7.94 5.81 4.20 3.34 10.41 1.70 1.56 31.12%
DY 0.01 0.01 0.01 0.03 5.07 1.90 0.87 -52.46%
P/NAPS 1.69 0.88 0.50 0.58 0.67 0.74 1.06 8.07%

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