[IBHD] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[IBHD] I-BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -56.23%
YoY- -73.73%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 172,019 166,478 166,542 164,256 375,144 436,233 533,026 -52.85%
PBT 40,095 46,792 46,780 33,912 76,781 94,505 107,428 -48.06%
Tax -14,262 -17,040 -12,230 -8,144 -18,045 -24,562 -13,856 1.93%
NP 25,833 29,752 34,550 25,768 58,736 69,942 93,572 -57.50%
-
NP to SH 25,776 29,713 34,516 25,732 58,793 69,981 93,596 -57.57%
-
Tax Rate 35.57% 36.42% 26.14% 24.02% 23.50% 25.99% 12.90% -
Total Cost 146,186 136,726 131,992 138,488 316,408 366,290 439,454 -51.89%
-
Net Worth 1,096,397 1,029,474 1,040,087 1,029,474 1,029,474 1,029,474 1,040,087 3.56%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,096,397 1,029,474 1,040,087 1,029,474 1,029,474 1,029,474 1,040,087 3.56%
NOSH 1,090,578 1,014,671 1,014,235 1,012,397 1,009,709 1,009,498 1,008,667 5.32%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 15.02% 17.87% 20.75% 15.69% 15.66% 16.03% 17.55% -
ROE 2.35% 2.89% 3.32% 2.50% 5.71% 6.80% 9.00% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 16.00 15.69 15.69 15.48 35.35 41.10 50.22 -53.25%
EPS 2.42 2.80 3.26 2.44 5.54 6.60 8.82 -57.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.97 0.98 0.97 0.97 0.97 0.98 2.69%
Adjusted Per Share Value based on latest NOSH - 1,012,397
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 9.26 8.96 8.97 8.84 20.20 23.49 28.70 -52.86%
EPS 1.39 1.60 1.86 1.39 3.17 3.77 5.04 -57.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5903 0.5543 0.56 0.5543 0.5543 0.5543 0.56 3.56%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.245 0.285 0.39 0.43 0.38 0.505 0.50 -
P/RPS 1.53 1.82 2.49 2.78 1.08 1.23 1.00 32.67%
P/EPS 10.22 10.18 11.99 17.74 6.86 7.66 5.67 47.94%
EY 9.79 9.82 8.34 5.64 14.58 13.06 17.64 -32.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.40 0.44 0.39 0.52 0.51 -39.41%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 29/08/19 30/05/19 27/02/19 07/11/18 24/07/18 -
Price 0.21 0.21 0.32 0.39 0.43 0.47 0.525 -
P/RPS 1.31 1.34 2.04 2.52 1.22 1.14 1.05 15.84%
P/EPS 8.76 7.50 9.84 16.09 7.76 7.13 5.95 29.32%
EY 11.42 13.33 10.16 6.22 12.88 14.03 16.80 -22.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.33 0.40 0.44 0.48 0.54 -46.62%

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