[IBHD] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[IBHD] I-BHD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 3.87%
YoY- 176.21%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 256,142 301,384 261,114 257,269 231,126 179,656 152,148 41.65%
PBT 45,350 54,536 69,443 68,612 68,086 33,436 52,983 -9.87%
Tax -7,804 -13,536 -16,005 -15,582 -17,020 -8,964 -9,014 -9.18%
NP 37,546 41,000 53,438 53,029 51,066 24,472 43,969 -10.01%
-
NP to SH 37,506 40,940 53,411 52,994 51,018 24,412 43,968 -10.08%
-
Tax Rate 17.21% 24.82% 23.05% 22.71% 25.00% 26.81% 17.01% -
Total Cost 218,596 260,384 207,676 204,240 180,060 155,184 108,179 60.03%
-
Net Worth 858,188 1,108,791 632,658 273,795 241,640 222,445 216,591 151.02%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 68 -
Div Payout % - - - - - - 0.16% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 858,188 1,108,791 632,658 273,795 241,640 222,445 216,591 151.02%
NOSH 1,059,491 1,066,145 608,325 228,163 113,981 114,074 113,995 343.86%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.66% 13.60% 20.47% 20.61% 22.09% 13.62% 28.90% -
ROE 4.37% 3.69% 8.44% 19.36% 21.11% 10.97% 20.30% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.18 28.27 42.92 112.76 202.78 157.49 133.47 -68.08%
EPS 3.54 3.84 8.78 23.23 44.76 21.40 38.57 -79.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.81 1.04 1.04 1.20 2.12 1.95 1.90 -43.44%
Adjusted Per Share Value based on latest NOSH - 228,523
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.79 16.23 14.06 13.85 12.44 9.67 8.19 41.66%
EPS 2.02 2.20 2.88 2.85 2.75 1.31 2.37 -10.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4621 0.597 0.3406 0.1474 0.1301 0.1198 0.1166 151.06%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.565 0.625 0.62 1.10 3.35 2.90 2.52 -
P/RPS 2.34 2.21 1.44 0.98 1.65 1.84 1.89 15.34%
P/EPS 15.96 16.28 7.06 4.74 7.48 13.55 6.53 81.74%
EY 6.27 6.14 14.16 21.12 13.36 7.38 15.31 -44.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.70 0.60 0.60 0.92 1.58 1.49 1.33 -34.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 18/05/15 25/02/15 13/11/14 08/08/14 29/05/14 28/02/14 -
Price 0.505 0.64 0.61 0.725 1.88 3.34 2.96 -
P/RPS 2.09 2.26 1.42 0.64 0.93 2.12 2.22 -3.95%
P/EPS 14.27 16.67 6.95 3.12 4.20 15.61 7.67 51.44%
EY 7.01 6.00 14.39 32.04 23.81 6.41 13.03 -33.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.62 0.62 0.59 0.60 0.89 1.71 1.56 -46.03%

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