[IBHD] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[IBHD] I-BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -13.91%
YoY- -57.54%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 79,888 114,784 172,019 166,478 166,542 164,256 375,144 -64.37%
PBT -1,836 5,632 40,095 46,792 46,780 33,912 76,781 -
Tax 4,966 -1,392 -14,262 -17,040 -12,230 -8,144 -18,045 -
NP 3,130 4,240 25,833 29,752 34,550 25,768 58,736 -85.86%
-
NP to SH 3,202 4,364 25,776 29,713 34,516 25,732 58,793 -85.65%
-
Tax Rate - 24.72% 35.57% 36.42% 26.14% 24.02% 23.50% -
Total Cost 76,758 110,544 146,186 136,726 131,992 138,488 316,408 -61.13%
-
Net Worth 1,139,275 1,138,777 1,096,397 1,029,474 1,040,087 1,029,474 1,029,474 6.99%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,139,275 1,138,777 1,096,397 1,029,474 1,040,087 1,029,474 1,029,474 6.99%
NOSH 1,116,936 1,116,448 1,090,578 1,014,671 1,014,235 1,012,397 1,009,709 6.96%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 3.92% 3.69% 15.02% 17.87% 20.75% 15.69% 15.66% -
ROE 0.28% 0.38% 2.35% 2.89% 3.32% 2.50% 5.71% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 7.15 10.28 16.00 15.69 15.69 15.48 35.35 -65.57%
EPS 0.28 0.40 2.42 2.80 3.26 2.44 5.54 -86.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.02 0.97 0.98 0.97 0.97 3.41%
Adjusted Per Share Value based on latest NOSH - 1,014,671
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 4.30 6.18 9.26 8.96 8.97 8.84 20.20 -64.38%
EPS 0.17 0.23 1.39 1.60 1.86 1.39 3.17 -85.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6134 0.6131 0.5903 0.5543 0.56 0.5543 0.5543 6.99%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.155 0.14 0.245 0.285 0.39 0.43 0.38 -
P/RPS 2.17 1.36 1.53 1.82 2.49 2.78 1.08 59.29%
P/EPS 54.07 35.82 10.22 10.18 11.99 17.74 6.86 296.55%
EY 1.85 2.79 9.79 9.82 8.34 5.64 14.58 -74.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.24 0.29 0.40 0.44 0.39 -47.14%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 14/08/20 12/06/20 27/02/20 28/11/19 29/08/19 30/05/19 27/02/19 -
Price 0.17 0.165 0.21 0.21 0.32 0.39 0.43 -
P/RPS 2.38 1.60 1.31 1.34 2.04 2.52 1.22 56.19%
P/EPS 59.30 42.21 8.76 7.50 9.84 16.09 7.76 288.44%
EY 1.69 2.37 11.42 13.33 10.16 6.22 12.88 -74.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.16 0.21 0.22 0.33 0.40 0.44 -46.98%

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