[IBHD] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[IBHD] I-BHD
Announcement Date
12-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -20.72%
YoY- -49.84%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 145,830 85,293 69,086 160,309 256,859 521,594 405,956 -15.68%
PBT 27,201 8,064 -1,899 33,025 60,243 107,400 95,118 -18.82%
Tax -1,002 -1,665 -404 -12,574 -19,541 -26,053 -25,297 -41.60%
NP 26,199 6,399 -2,303 20,451 40,702 81,347 69,821 -15.06%
-
NP to SH 26,106 6,339 -2,314 20,434 40,741 81,367 69,869 -15.12%
-
Tax Rate 3.68% 20.65% - 38.07% 32.44% 24.26% 26.60% -
Total Cost 119,631 78,894 71,389 139,858 216,157 440,247 336,135 -15.81%
-
Net Worth 1,170,098 1,148,231 1,174,520 1,138,777 1,029,474 1,018,861 924,387 4.00%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,170,098 1,148,231 1,174,520 1,138,777 1,029,474 1,018,861 924,387 4.00%
NOSH 1,857,299 1,136,863 1,118,591 1,116,448 1,012,397 1,008,230 1,062,514 9.75%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 17.97% 7.50% -3.33% 12.76% 15.85% 15.60% 17.20% -
ROE 2.23% 0.55% -0.20% 1.79% 3.96% 7.99% 7.56% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 7.85 7.50 6.18 14.36 24.20 49.15 38.21 -23.17%
EPS 1.41 0.56 -0.21 1.83 3.84 7.67 6.58 -22.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 1.01 1.05 1.02 0.97 0.96 0.87 -5.23%
Adjusted Per Share Value based on latest NOSH - 1,116,448
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 7.85 4.59 3.72 8.63 13.83 28.08 21.86 -15.68%
EPS 1.41 0.34 -0.12 1.10 2.19 4.38 3.76 -15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.6182 0.6324 0.6131 0.5543 0.5486 0.4977 4.00%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.22 0.29 0.31 0.14 0.43 0.50 0.605 -
P/RPS 2.80 3.87 5.02 0.98 1.78 1.02 1.58 10.00%
P/EPS 15.65 52.01 -149.85 7.65 11.20 6.52 9.20 9.25%
EY 6.39 1.92 -0.67 13.07 8.93 15.33 10.87 -8.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.30 0.14 0.44 0.52 0.70 -10.90%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 30/05/22 27/05/21 12/06/20 30/05/19 30/05/18 18/04/17 -
Price 0.225 0.28 0.30 0.165 0.39 0.485 0.615 -
P/RPS 2.87 3.73 4.86 1.15 1.61 0.99 1.61 10.10%
P/EPS 16.01 50.22 -145.02 9.02 10.16 6.33 9.35 9.37%
EY 6.25 1.99 -0.69 11.09 9.84 15.81 10.69 -8.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.28 0.29 0.16 0.40 0.51 0.71 -10.69%

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