[IBHD] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[IBHD] I-BHD
Announcement Date
08-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 108.99%
YoY- 117.78%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 301,384 261,114 257,269 231,126 179,656 152,148 128,648 76.48%
PBT 54,536 69,443 68,612 68,086 33,436 52,983 22,381 81.17%
Tax -13,536 -16,005 -15,582 -17,020 -8,964 -9,014 -3,218 160.80%
NP 41,000 53,438 53,029 51,066 24,472 43,969 19,162 66.12%
-
NP to SH 40,940 53,411 52,994 51,018 24,412 43,968 19,186 65.82%
-
Tax Rate 24.82% 23.05% 22.71% 25.00% 26.81% 17.01% 14.38% -
Total Cost 260,384 207,676 204,240 180,060 155,184 108,179 109,485 78.26%
-
Net Worth 1,108,791 632,658 273,795 241,640 222,445 216,591 187,001 227.95%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 68 - -
Div Payout % - - - - - 0.16% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,108,791 632,658 273,795 241,640 222,445 216,591 187,001 227.95%
NOSH 1,066,145 608,325 228,163 113,981 114,074 113,995 114,025 344.42%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 13.60% 20.47% 20.61% 22.09% 13.62% 28.90% 14.90% -
ROE 3.69% 8.44% 19.36% 21.11% 10.97% 20.30% 10.26% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 28.27 42.92 112.76 202.78 157.49 133.47 112.82 -60.28%
EPS 3.84 8.78 23.23 44.76 21.40 38.57 16.83 -62.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
NAPS 1.04 1.04 1.20 2.12 1.95 1.90 1.64 -26.20%
Adjusted Per Share Value based on latest NOSH - 114,018
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 16.23 14.06 13.85 12.44 9.67 8.19 6.93 76.44%
EPS 2.20 2.88 2.85 2.75 1.31 2.37 1.03 65.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.597 0.3406 0.1474 0.1301 0.1198 0.1166 0.1007 227.91%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.625 0.62 1.10 3.35 2.90 2.52 2.80 -
P/RPS 2.21 1.44 0.98 1.65 1.84 1.89 2.48 -7.40%
P/EPS 16.28 7.06 4.74 7.48 13.55 6.53 16.64 -1.44%
EY 6.14 14.16 21.12 13.36 7.38 15.31 6.01 1.43%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.60 0.60 0.92 1.58 1.49 1.33 1.71 -50.28%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 25/02/15 13/11/14 08/08/14 29/05/14 28/02/14 18/11/13 -
Price 0.64 0.61 0.725 1.88 3.34 2.96 2.66 -
P/RPS 2.26 1.42 0.64 0.93 2.12 2.22 2.36 -2.84%
P/EPS 16.67 6.95 3.12 4.20 15.61 7.67 15.81 3.59%
EY 6.00 14.39 32.04 23.81 6.41 13.03 6.33 -3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.62 0.59 0.60 0.89 1.71 1.56 1.62 -47.31%

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