[IBHD] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[IBHD] I-BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 129.16%
YoY- 161.43%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 257,269 231,126 179,656 152,148 128,648 121,896 108,584 77.63%
PBT 68,612 68,086 33,436 52,983 22,381 26,194 20,328 124.84%
Tax -15,582 -17,020 -8,964 -9,014 -3,218 -2,788 -632 745.45%
NP 53,029 51,066 24,472 43,969 19,162 23,406 19,696 93.41%
-
NP to SH 52,994 51,018 24,412 43,968 19,186 23,426 19,700 93.30%
-
Tax Rate 22.71% 25.00% 26.81% 17.01% 14.38% 10.64% 3.11% -
Total Cost 204,240 180,060 155,184 108,179 109,485 98,490 88,888 74.03%
-
Net Worth 273,795 241,640 222,445 216,591 187,001 184,762 177,847 33.29%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 68 - - - -
Div Payout % - - - 0.16% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 273,795 241,640 222,445 216,591 187,001 184,762 177,847 33.29%
NOSH 228,163 113,981 114,074 113,995 114,025 114,050 114,004 58.74%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.61% 22.09% 13.62% 28.90% 14.90% 19.20% 18.14% -
ROE 19.36% 21.11% 10.97% 20.30% 10.26% 12.68% 11.08% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 112.76 202.78 157.49 133.47 112.82 106.88 95.25 11.89%
EPS 23.23 44.76 21.40 38.57 16.83 20.54 17.28 21.78%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 1.20 2.12 1.95 1.90 1.64 1.62 1.56 -16.03%
Adjusted Per Share Value based on latest NOSH - 113,980
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.85 12.44 9.67 8.19 6.93 6.56 5.85 77.54%
EPS 2.85 2.75 1.31 2.37 1.03 1.26 1.06 93.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1474 0.1301 0.1198 0.1166 0.1007 0.0995 0.0958 33.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.10 3.35 2.90 2.52 2.80 2.51 2.13 -
P/RPS 0.98 1.65 1.84 1.89 2.48 2.35 2.24 -42.34%
P/EPS 4.74 7.48 13.55 6.53 16.64 12.22 12.33 -47.09%
EY 21.12 13.36 7.38 15.31 6.01 8.18 8.11 89.17%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.92 1.58 1.49 1.33 1.71 1.55 1.37 -23.29%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 08/08/14 29/05/14 28/02/14 18/11/13 21/08/13 13/05/13 -
Price 0.725 1.88 3.34 2.96 2.66 2.73 3.04 -
P/RPS 0.64 0.93 2.12 2.22 2.36 2.55 3.19 -65.69%
P/EPS 3.12 4.20 15.61 7.67 15.81 13.29 17.59 -68.39%
EY 32.04 23.81 6.41 13.03 6.33 7.52 5.68 216.54%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.60 0.89 1.71 1.56 1.62 1.69 1.95 -54.39%

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