[IBHD] YoY TTM Result on 31-Mar-2023 [#1]

Stock
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -2.83%
YoY- 311.83%
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 171,739 145,830 85,293 69,086 160,309 256,859 521,594 -16.88%
PBT 20,516 27,201 8,064 -1,899 33,025 60,243 107,400 -24.09%
Tax -5,368 -1,002 -1,665 -404 -12,574 -19,541 -26,053 -23.12%
NP 15,148 26,199 6,399 -2,303 20,451 40,702 81,347 -24.41%
-
NP to SH 15,064 26,106 6,339 -2,314 20,434 40,741 81,367 -24.48%
-
Tax Rate 26.16% 3.68% 20.65% - 38.07% 32.44% 24.26% -
Total Cost 156,591 119,631 78,894 71,389 139,858 216,157 440,247 -15.81%
-
Net Worth 1,188,671 1,170,098 1,148,231 1,174,520 1,138,777 1,029,474 1,018,861 2.60%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,188,671 1,170,098 1,148,231 1,174,520 1,138,777 1,029,474 1,018,861 2.60%
NOSH 1,857,299 1,857,299 1,136,863 1,118,591 1,116,448 1,012,397 1,008,230 10.70%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.82% 17.97% 7.50% -3.33% 12.76% 15.85% 15.60% -
ROE 1.27% 2.23% 0.55% -0.20% 1.79% 3.96% 7.99% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 9.25 7.85 7.50 6.18 14.36 24.20 49.15 -24.27%
EPS 0.81 1.41 0.56 -0.21 1.83 3.84 7.67 -31.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 1.01 1.05 1.02 0.97 0.96 -6.52%
Adjusted Per Share Value based on latest NOSH - 1,857,299
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 9.25 7.85 4.59 3.72 8.63 13.83 28.08 -16.88%
EPS 0.81 1.41 0.34 -0.12 1.10 2.19 4.38 -24.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.6182 0.6324 0.6131 0.5543 0.5486 2.59%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.225 0.22 0.29 0.31 0.14 0.43 0.50 -
P/RPS 2.43 2.80 3.87 5.02 0.98 1.78 1.02 15.55%
P/EPS 27.74 15.65 52.01 -149.85 7.65 11.20 6.52 27.26%
EY 3.60 6.39 1.92 -0.67 13.07 8.93 15.33 -21.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.29 0.30 0.14 0.44 0.52 -6.37%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 30/05/23 30/05/22 27/05/21 12/06/20 30/05/19 30/05/18 -
Price 0.245 0.225 0.28 0.30 0.165 0.39 0.485 -
P/RPS 2.65 2.87 3.73 4.86 1.15 1.61 0.99 17.81%
P/EPS 30.21 16.01 50.22 -145.02 9.02 10.16 6.33 29.72%
EY 3.31 6.25 1.99 -0.69 11.09 9.84 15.81 -22.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.28 0.29 0.16 0.40 0.51 -4.78%

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