[IBHD] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[IBHD] I-BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 35.77%
YoY- -166.63%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 202,490 173,403 105,948 58,868 124,539 173,486 456,281 -12.65%
PBT 34,356 16,432 25,297 892 5,554 40,996 98,123 -16.03%
Tax -8,176 10 -1,447 -4,962 485 -12,403 -28,003 -18.53%
NP 26,180 16,442 23,850 -4,070 6,039 28,593 70,120 -15.13%
-
NP to SH 26,119 16,339 23,689 -4,024 6,039 28,592 70,146 -15.16%
-
Tax Rate 23.80% -0.06% 5.72% 556.28% -8.73% 30.25% 28.54% -
Total Cost 176,310 156,961 82,098 62,938 118,500 144,893 386,161 -12.23%
-
Net Worth 1,244,390 1,170,098 1,159,600 1,181,705 1,129,626 1,029,474 1,029,474 3.20%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,244,390 1,170,098 1,159,600 1,181,705 1,129,626 1,029,474 1,029,474 3.20%
NOSH 1,857,299 1,857,299 1,136,863 1,136,491 1,118,442 1,014,671 1,009,498 10.68%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 12.93% 9.48% 22.51% -6.91% 4.85% 16.48% 15.37% -
ROE 2.10% 1.40% 2.04% -0.34% 0.53% 2.78% 6.81% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 10.90 9.34 9.32 5.18 11.14 16.35 42.99 -20.42%
EPS 1.41 0.88 2.08 -0.35 0.54 2.69 6.61 -22.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.63 1.02 1.04 1.01 0.97 0.97 -5.97%
Adjusted Per Share Value based on latest NOSH - 1,136,491
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 10.90 9.34 5.70 3.17 6.71 9.34 24.57 -12.65%
EPS 1.41 0.88 1.28 -0.22 0.33 1.54 3.78 -15.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.63 0.6243 0.6362 0.6082 0.5543 0.5543 3.20%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.245 0.27 0.24 0.265 0.18 0.285 0.505 -
P/RPS 2.25 2.89 2.58 5.11 1.62 1.74 1.17 11.50%
P/EPS 17.42 30.69 11.52 -74.83 33.34 10.58 7.64 14.71%
EY 5.74 3.26 8.68 -1.34 3.00 9.45 13.09 -12.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.24 0.25 0.18 0.29 0.52 -5.50%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 18/11/24 28/11/23 24/11/22 24/11/21 26/11/20 28/11/19 07/11/18 -
Price 0.25 0.23 0.275 0.28 0.185 0.21 0.46 -
P/RPS 2.29 2.46 2.95 5.40 1.66 1.28 1.07 13.50%
P/EPS 17.78 26.14 13.20 -79.06 34.26 7.80 6.96 16.90%
EY 5.63 3.82 7.58 -1.26 2.92 12.83 14.37 -14.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.27 0.27 0.18 0.22 0.47 -3.90%

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