[IBHD] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[IBHD] I-BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 11.91%
YoY- -16.33%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 256,859 521,594 405,956 262,492 291,546 169,916 85,149 20.19%
PBT 60,243 107,400 95,118 56,930 74,718 56,260 22,485 17.84%
Tax -19,541 -26,053 -25,297 -8,773 -17,148 -11,097 -1,644 51.04%
NP 40,702 81,347 69,821 48,157 57,570 45,163 20,841 11.79%
-
NP to SH 40,741 81,367 69,869 48,144 57,543 45,146 20,924 11.74%
-
Tax Rate 32.44% 24.26% 26.60% 15.41% 22.95% 19.72% 7.31% -
Total Cost 216,157 440,247 336,135 214,335 233,976 124,753 64,308 22.38%
-
Net Worth 1,029,474 1,018,861 924,387 879,170 1,108,791 222,445 177,847 33.97%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - 68 45 -
Div Payout % - - - - - 0.15% 0.22% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,029,474 1,018,861 924,387 879,170 1,108,791 222,445 177,847 33.97%
NOSH 1,012,397 1,008,230 1,062,514 1,059,241 1,066,145 114,074 114,004 43.87%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 15.85% 15.60% 17.20% 18.35% 19.75% 26.58% 24.48% -
ROE 3.96% 7.99% 7.56% 5.48% 5.19% 20.30% 11.77% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 24.20 49.15 38.21 24.78 27.35 148.95 74.69 -17.11%
EPS 3.84 7.67 6.58 4.55 5.40 39.58 18.35 -22.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.04 -
NAPS 0.97 0.96 0.87 0.83 1.04 1.95 1.56 -7.61%
Adjusted Per Share Value based on latest NOSH - 1,059,241
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 13.83 28.08 21.86 14.13 15.70 9.15 4.58 20.21%
EPS 2.19 4.38 3.76 2.59 3.10 2.43 1.13 11.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.5486 0.4977 0.4734 0.597 0.1198 0.0958 33.96%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.43 0.50 0.605 0.50 0.625 2.90 2.13 -
P/RPS 1.78 1.02 1.58 2.02 2.29 1.95 2.85 -7.54%
P/EPS 11.20 6.52 9.20 11.00 11.58 7.33 11.61 -0.59%
EY 8.93 15.33 10.87 9.09 8.64 13.65 8.62 0.59%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
P/NAPS 0.44 0.52 0.70 0.60 0.60 1.49 1.37 -17.23%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 18/04/17 25/05/16 18/05/15 29/05/14 13/05/13 -
Price 0.39 0.485 0.615 0.52 0.64 3.34 3.04 -
P/RPS 1.61 0.99 1.61 2.10 2.34 2.24 4.07 -14.31%
P/EPS 10.16 6.33 9.35 11.44 11.86 8.44 16.56 -7.81%
EY 9.84 15.81 10.69 8.74 8.43 11.85 6.04 8.47%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.01 -
P/NAPS 0.40 0.51 0.71 0.63 0.62 1.71 1.95 -23.19%

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