[IBHD] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[IBHD] I-BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 163.67%
YoY- -46.78%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 47,886 39,182 34,600 27,229 22,205 22,584 18,328 89.36%
PBT 10,822 7,838 3,336 1,813 -2,225 -738 -888 -
Tax -713 -562 -368 -752 -149 -132 -84 314.49%
NP 10,109 7,276 2,968 1,061 -2,374 -870 -972 -
-
NP to SH 10,320 7,576 3,276 1,338 -2,101 -588 -660 -
-
Tax Rate 6.59% 7.17% 11.03% 41.48% - - - -
Total Cost 37,777 31,906 31,632 26,168 24,579 23,454 19,300 56.28%
-
Net Worth 168,214 164,464 162,736 151,096 159,729 158,549 155,718 5.26%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 10 - - - -
Div Payout % - - - 0.80% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 168,214 164,464 162,736 151,096 159,729 158,549 155,718 5.26%
NOSH 106,464 106,106 106,363 106,406 106,486 104,999 103,125 2.14%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 21.11% 18.57% 8.58% 3.90% -10.69% -3.85% -5.30% -
ROE 6.14% 4.61% 2.01% 0.89% -1.32% -0.37% -0.42% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 44.98 36.93 32.53 25.59 20.85 21.51 17.77 85.41%
EPS 9.69 7.14 3.08 1.17 -1.97 -0.56 -0.64 -
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.58 1.55 1.53 1.42 1.50 1.51 1.51 3.05%
Adjusted Per Share Value based on latest NOSH - 106,449
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.58 2.11 1.86 1.47 1.20 1.22 0.99 89.04%
EPS 0.56 0.41 0.18 0.07 -0.11 -0.03 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0906 0.0886 0.0876 0.0814 0.086 0.0854 0.0838 5.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.21 0.76 0.73 0.69 0.74 0.82 0.84 -
P/RPS 2.69 2.06 2.24 2.70 3.55 3.81 4.73 -31.28%
P/EPS 12.48 10.64 23.70 54.87 -37.50 -146.43 -131.25 -
EY 8.01 9.39 4.22 1.82 -2.67 -0.68 -0.76 -
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 0.77 0.49 0.48 0.49 0.49 0.54 0.56 23.58%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 27/08/12 29/05/12 27/02/12 24/11/11 22/08/11 25/05/11 -
Price 1.27 0.88 0.75 0.66 0.70 0.75 0.84 -
P/RPS 2.82 2.38 2.31 2.58 3.36 3.49 4.73 -29.09%
P/EPS 13.10 12.32 24.35 52.49 -35.47 -133.93 -131.25 -
EY 7.63 8.11 4.11 1.91 -2.82 -0.75 -0.76 -
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.80 0.57 0.49 0.46 0.47 0.50 0.56 26.76%

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