[IBHD] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[IBHD] I-BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -18.92%
YoY- -19.23%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 500,943 447,095 296,443 273,622 206,763 108,010 35,528 55.39%
PBT 109,514 98,092 71,499 58,075 73,929 27,415 6,101 61.77%
Tax -25,469 -23,322 -17,202 -11,397 -16,130 -2,691 -967 72.44%
NP 84,045 74,770 54,297 46,678 57,799 24,724 5,134 59.31%
-
NP to SH 84,054 74,817 54,304 46,655 57,764 24,743 5,420 57.88%
-
Tax Rate 23.26% 23.78% 24.06% 19.62% 21.82% 9.82% 15.85% -
Total Cost 416,898 372,325 242,146 226,944 148,964 83,286 30,394 54.68%
-
Net Worth 1,040,087 944,169 893,443 862,447 241,719 184,816 106,035 46.28%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - 68 45 10 -
Div Payout % - - - - 0.12% 0.18% 0.20% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,040,087 944,169 893,443 862,447 241,719 184,816 106,035 46.28%
NOSH 1,008,667 1,060,864 1,063,623 1,064,749 114,018 114,084 106,035 45.53%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 16.78% 16.72% 18.32% 17.06% 27.95% 22.89% 14.45% -
ROE 8.08% 7.92% 6.08% 5.41% 23.90% 13.39% 5.11% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 47.20 42.14 27.87 25.70 181.34 94.68 33.51 5.87%
EPS 7.92 7.05 5.11 4.38 50.66 21.69 5.11 7.57%
DPS 0.00 0.00 0.00 0.00 0.06 0.04 0.01 -
NAPS 0.98 0.89 0.84 0.81 2.12 1.62 1.00 -0.33%
Adjusted Per Share Value based on latest NOSH - 1,064,749
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 26.97 24.07 15.96 14.73 11.13 5.82 1.91 55.43%
EPS 4.53 4.03 2.92 2.51 3.11 1.33 0.29 58.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.5084 0.481 0.4644 0.1301 0.0995 0.0571 46.27%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.50 0.605 0.50 0.565 3.35 2.51 0.76 -
P/RPS 1.06 1.44 1.79 2.20 1.85 2.65 2.27 -11.91%
P/EPS 6.31 8.58 9.79 12.89 6.61 11.57 14.87 -13.30%
EY 15.84 11.66 10.21 7.76 15.12 8.64 6.73 15.32%
DY 0.00 0.00 0.00 0.00 0.02 0.02 0.01 -
P/NAPS 0.51 0.68 0.60 0.70 1.58 1.55 0.76 -6.42%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/07/18 17/07/17 20/07/16 24/08/15 08/08/14 21/08/13 27/08/12 -
Price 0.525 0.60 0.54 0.505 1.88 2.73 0.88 -
P/RPS 1.11 1.42 1.94 1.97 1.04 2.88 2.63 -13.38%
P/EPS 6.63 8.51 10.58 11.52 3.71 12.59 17.22 -14.70%
EY 15.09 11.75 9.45 8.68 26.95 7.94 5.81 17.23%
DY 0.00 0.00 0.00 0.00 0.03 0.01 0.01 -
P/NAPS 0.54 0.67 0.64 0.62 0.89 1.69 0.88 -7.81%

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