[IBHD] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[IBHD] I-BHD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 7.74%
YoY- 27.46%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 521,594 405,956 262,492 291,546 169,916 85,149 31,297 59.78%
PBT 107,400 95,118 56,930 74,718 56,260 22,485 2,869 82.84%
Tax -26,053 -25,297 -8,773 -17,148 -11,097 -1,644 -823 77.81%
NP 81,347 69,821 48,157 57,570 45,163 20,841 2,046 84.69%
-
NP to SH 81,367 69,869 48,144 57,543 45,146 20,924 2,322 80.84%
-
Tax Rate 24.26% 26.60% 15.41% 22.95% 19.72% 7.31% 28.69% -
Total Cost 440,247 336,135 214,335 233,976 124,753 64,308 29,251 57.09%
-
Net Worth 1,018,861 924,387 879,170 1,108,791 222,445 177,847 162,736 35.74%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - 68 45 10 -
Div Payout % - - - - 0.15% 0.22% 0.46% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,018,861 924,387 879,170 1,108,791 222,445 177,847 162,736 35.74%
NOSH 1,008,230 1,062,514 1,059,241 1,066,145 114,074 114,004 106,363 45.45%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 15.60% 17.20% 18.35% 19.75% 26.58% 24.48% 6.54% -
ROE 7.99% 7.56% 5.48% 5.19% 20.30% 11.77% 1.43% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 49.15 38.21 24.78 27.35 148.95 74.69 29.42 8.92%
EPS 7.67 6.58 4.55 5.40 39.58 18.35 2.18 23.31%
DPS 0.00 0.00 0.00 0.00 0.06 0.04 0.01 -
NAPS 0.96 0.87 0.83 1.04 1.95 1.56 1.53 -7.47%
Adjusted Per Share Value based on latest NOSH - 1,066,145
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 28.08 21.86 14.13 15.70 9.15 4.58 1.69 59.70%
EPS 4.38 3.76 2.59 3.10 2.43 1.13 0.13 79.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5486 0.4977 0.4734 0.597 0.1198 0.0958 0.0876 35.74%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.50 0.605 0.50 0.625 2.90 2.13 0.73 -
P/RPS 1.02 1.58 2.02 2.29 1.95 2.85 2.48 -13.75%
P/EPS 6.52 9.20 11.00 11.58 7.33 11.61 33.44 -23.84%
EY 15.33 10.87 9.09 8.64 13.65 8.62 2.99 31.29%
DY 0.00 0.00 0.00 0.00 0.02 0.02 0.01 -
P/NAPS 0.52 0.70 0.60 0.60 1.49 1.37 0.48 1.34%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 18/04/17 25/05/16 18/05/15 29/05/14 13/05/13 29/05/12 -
Price 0.485 0.615 0.52 0.64 3.34 3.04 0.75 -
P/RPS 0.99 1.61 2.10 2.34 2.24 4.07 2.55 -14.58%
P/EPS 6.33 9.35 11.44 11.86 8.44 16.56 34.36 -24.55%
EY 15.81 10.69 8.74 8.43 11.85 6.04 2.91 32.57%
DY 0.00 0.00 0.00 0.00 0.02 0.01 0.01 -
P/NAPS 0.51 0.71 0.63 0.62 1.71 1.95 0.49 0.66%

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