[IBHD] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[IBHD] I-BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 42.6%
YoY- -28.98%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 127,224 46,490 20,168 10,284 85,277 14,016 5,046 71.15%
PBT 26,906 11,599 2,790 5,571 6,790 4,783 1,516 61.43%
Tax -3,457 -1,175 -390 -223 -682 -233 81 -
NP 23,449 10,424 2,400 5,348 6,108 4,550 1,597 56.42%
-
NP to SH 23,468 10,654 2,666 4,338 6,108 4,550 1,597 56.44%
-
Tax Rate 12.85% 10.13% 13.98% 4.00% 10.04% 4.87% -5.34% -
Total Cost 103,775 36,066 17,768 4,936 79,169 9,466 3,449 76.26%
-
Net Worth 186,820 106,522 160,249 156,430 154,114 152,410 175,499 1.04%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 45 10 10 31 5,321 2,121 890 -39.16%
Div Payout % 0.19% 0.10% 0.40% 0.74% 87.12% 46.63% 55.76% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 186,820 106,522 160,249 156,430 154,114 152,410 175,499 1.04%
NOSH 113,914 106,522 106,833 106,415 106,285 114,594 108,333 0.83%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 18.43% 22.42% 11.90% 52.00% 7.16% 32.46% 31.65% -
ROE 12.56% 10.00% 1.66% 2.77% 3.96% 2.99% 0.91% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 111.68 43.64 18.88 9.66 80.23 12.23 4.66 69.71%
EPS 20.60 10.00 2.50 4.08 5.75 3.97 1.47 55.20%
DPS 0.04 0.01 0.01 0.03 5.00 1.85 0.82 -39.52%
NAPS 1.64 1.00 1.50 1.47 1.45 1.33 1.62 0.20%
Adjusted Per Share Value based on latest NOSH - 106,415
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.85 2.50 1.09 0.55 4.59 0.75 0.27 71.33%
EPS 1.26 0.57 0.14 0.23 0.33 0.24 0.09 55.18%
DPS 0.00 0.00 0.00 0.00 0.29 0.11 0.05 -
NAPS 0.1006 0.0574 0.0863 0.0842 0.083 0.0821 0.0945 1.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.80 1.21 0.74 0.80 0.98 0.93 1.01 -
P/RPS 2.51 2.77 3.92 8.28 1.22 7.60 21.68 -30.16%
P/EPS 13.59 12.10 29.65 19.62 17.05 23.42 68.51 -23.61%
EY 7.36 8.27 3.37 5.10 5.86 4.27 1.46 30.91%
DY 0.01 0.01 0.01 0.04 5.10 1.99 0.81 -51.89%
P/NAPS 1.71 1.21 0.49 0.54 0.68 0.70 0.62 18.40%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 22/11/12 24/11/11 29/11/10 30/11/09 28/11/08 27/11/07 -
Price 2.66 1.27 0.70 0.79 1.14 0.78 1.00 -
P/RPS 2.38 2.91 3.71 8.17 1.42 6.38 21.47 -30.66%
P/EPS 12.91 12.70 28.05 19.38 19.84 19.64 67.84 -24.13%
EY 7.74 7.88 3.56 5.16 5.04 5.09 1.47 31.86%
DY 0.02 0.01 0.01 0.04 4.39 2.37 0.82 -46.11%
P/NAPS 1.62 1.27 0.47 0.54 0.79 0.59 0.62 17.34%

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