[IBHD] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[IBHD] I-BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 6.12%
YoY- -2.64%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 95,765 16,513 1,734 1,568 4,067 3,248 4,506 660.18%
PBT 16,148 5,444 2,218 2,500 1,900 1,600 1,508 382.34%
Tax -826 -98 -136 -436 45 272 650 -
NP 15,322 5,345 2,082 2,064 1,945 1,872 2,158 267.22%
-
NP to SH 15,322 5,345 2,082 2,064 1,945 1,872 2,158 267.22%
-
Tax Rate 5.12% 1.80% 6.13% 17.44% -2.37% -17.00% -43.10% -
Total Cost 80,443 11,168 -348 -496 2,122 1,376 2,348 943.62%
-
Net Worth 163,860 152,341 151,002 150,213 150,426 149,636 149,861 6.10%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,320 - - - 1,916 - - -
Div Payout % 34.72% - - - 98.52% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 163,860 152,341 151,002 150,213 150,426 149,636 149,861 6.10%
NOSH 106,402 114,542 114,395 114,666 95,812 92,368 85,634 15.50%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.00% 32.37% 120.07% 131.63% 47.82% 57.64% 47.89% -
ROE 9.35% 3.51% 1.38% 1.37% 1.29% 1.25% 1.44% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 90.00 14.42 1.52 1.37 4.24 3.52 5.26 558.31%
EPS 14.40 4.67 1.82 1.80 2.03 2.03 2.52 217.94%
DPS 5.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.54 1.33 1.32 1.31 1.57 1.62 1.75 -8.13%
Adjusted Per Share Value based on latest NOSH - 114,666
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 5.16 0.89 0.09 0.08 0.22 0.17 0.24 666.04%
EPS 0.82 0.29 0.11 0.11 0.10 0.10 0.12 258.00%
DPS 0.29 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.0882 0.082 0.0813 0.0809 0.081 0.0806 0.0807 6.07%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.98 0.93 0.93 1.10 1.00 1.01 1.17 -
P/RPS 1.09 6.45 61.35 80.44 23.56 28.72 22.24 -86.48%
P/EPS 6.81 19.93 51.10 61.11 49.26 49.84 46.43 -72.02%
EY 14.69 5.02 1.96 1.64 2.03 2.01 2.15 257.98%
DY 5.10 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.70 0.84 0.64 0.62 0.67 -2.99%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 10/02/09 28/11/08 26/08/08 27/05/08 27/02/08 27/11/07 28/08/07 -
Price 0.99 0.78 0.98 1.08 0.96 1.00 1.06 -
P/RPS 1.10 5.41 64.65 78.98 22.62 28.44 20.14 -85.47%
P/EPS 6.88 16.71 53.85 60.00 47.29 49.34 42.06 -69.92%
EY 14.55 5.98 1.86 1.67 2.11 2.03 2.38 232.51%
DY 5.05 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 0.64 0.59 0.74 0.82 0.61 0.62 0.61 3.23%

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