[IBHD] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[IBHD] I-BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -18.1%
YoY- 85.92%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 231,126 179,656 152,148 128,648 121,896 108,584 66,656 129.61%
PBT 68,086 33,436 52,983 22,381 26,194 20,328 18,237 141.24%
Tax -17,020 -8,964 -9,014 -3,218 -2,788 -632 -1,578 390.29%
NP 51,066 24,472 43,969 19,162 23,406 19,696 16,659 111.45%
-
NP to SH 51,018 24,412 43,968 19,186 23,426 19,700 16,818 109.98%
-
Tax Rate 25.00% 26.81% 17.01% 14.38% 10.64% 3.11% 8.65% -
Total Cost 180,060 155,184 108,179 109,485 98,490 88,888 49,997 135.50%
-
Net Worth 241,640 222,445 216,591 187,001 184,762 177,847 177,871 22.73%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 68 - - - 45 -
Div Payout % - - 0.16% - - - 0.27% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 241,640 222,445 216,591 187,001 184,762 177,847 177,871 22.73%
NOSH 113,981 114,074 113,995 114,025 114,050 114,004 114,020 -0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.09% 13.62% 28.90% 14.90% 19.20% 18.14% 24.99% -
ROE 21.11% 10.97% 20.30% 10.26% 12.68% 11.08% 9.46% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 202.78 157.49 133.47 112.82 106.88 95.25 58.46 129.66%
EPS 44.76 21.40 38.57 16.83 20.54 17.28 14.75 110.03%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.04 -
NAPS 2.12 1.95 1.90 1.64 1.62 1.56 1.56 22.75%
Adjusted Per Share Value based on latest NOSH - 113,914
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.44 9.67 8.19 6.93 6.56 5.85 3.59 129.51%
EPS 2.75 1.31 2.37 1.03 1.26 1.06 0.91 109.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1301 0.1198 0.1166 0.1007 0.0995 0.0958 0.0958 22.70%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.35 2.90 2.52 2.80 2.51 2.13 1.33 -
P/RPS 1.65 1.84 1.89 2.48 2.35 2.24 2.28 -19.44%
P/EPS 7.48 13.55 6.53 16.64 12.22 12.33 9.02 -11.76%
EY 13.36 7.38 15.31 6.01 8.18 8.11 11.09 13.25%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.03 -
P/NAPS 1.58 1.49 1.33 1.71 1.55 1.37 0.85 51.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 08/08/14 29/05/14 28/02/14 18/11/13 21/08/13 13/05/13 31/01/13 -
Price 1.88 3.34 2.96 2.66 2.73 3.04 1.37 -
P/RPS 0.93 2.12 2.22 2.36 2.55 3.19 2.34 -46.03%
P/EPS 4.20 15.61 7.67 15.81 13.29 17.59 9.29 -41.18%
EY 23.81 6.41 13.03 6.33 7.52 5.68 10.77 69.95%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.03 -
P/NAPS 0.89 1.71 1.56 1.62 1.69 1.95 0.88 0.75%

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