[IBHD] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[IBHD] I-BHD
Announcement Date
12-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -83.07%
YoY- -83.04%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 84,616 103,172 79,888 114,784 172,019 166,478 166,542 -36.19%
PBT 4,557 737 -1,836 5,632 40,095 46,792 46,780 -78.67%
Tax -1,281 2,622 4,966 -1,392 -14,262 -17,040 -12,230 -77.62%
NP 3,276 3,360 3,130 4,240 25,833 29,752 34,550 -79.05%
-
NP to SH 3,312 3,397 3,202 4,364 25,776 29,713 34,516 -78.89%
-
Tax Rate 28.11% -355.77% - 24.72% 35.57% 36.42% 26.14% -
Total Cost 81,340 99,812 76,758 110,544 146,186 136,726 131,992 -27.47%
-
Net Worth 1,185,161 1,129,626 1,139,275 1,138,777 1,096,397 1,029,474 1,040,087 9.05%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,185,161 1,129,626 1,139,275 1,138,777 1,096,397 1,029,474 1,040,087 9.05%
NOSH 1,118,442 1,118,442 1,116,936 1,116,448 1,090,578 1,014,671 1,014,235 6.70%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.87% 3.26% 3.92% 3.69% 15.02% 17.87% 20.75% -
ROE 0.28% 0.30% 0.28% 0.38% 2.35% 2.89% 3.32% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.57 9.22 7.15 10.28 16.00 15.69 15.69 -38.34%
EPS 0.30 0.31 0.28 0.40 2.42 2.80 3.26 -79.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.01 1.02 1.02 1.02 0.97 0.98 5.34%
Adjusted Per Share Value based on latest NOSH - 1,116,448
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.56 5.55 4.30 6.18 9.26 8.96 8.97 -36.17%
EPS 0.18 0.18 0.17 0.23 1.39 1.60 1.86 -78.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6381 0.6082 0.6134 0.6131 0.5903 0.5543 0.56 9.05%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.25 0.18 0.155 0.14 0.245 0.285 0.39 -
P/RPS 3.30 1.95 2.17 1.36 1.53 1.82 2.49 20.55%
P/EPS 84.40 59.26 54.07 35.82 10.22 10.18 11.99 265.12%
EY 1.18 1.69 1.85 2.79 9.79 9.82 8.34 -72.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.18 0.15 0.14 0.24 0.29 0.40 -28.75%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 14/08/20 12/06/20 27/02/20 28/11/19 29/08/19 -
Price 0.235 0.185 0.17 0.165 0.21 0.21 0.32 -
P/RPS 3.11 2.01 2.38 1.60 1.31 1.34 2.04 32.29%
P/EPS 79.33 60.90 59.30 42.21 8.76 7.50 9.84 299.52%
EY 1.26 1.64 1.69 2.37 11.42 13.33 10.16 -74.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 0.17 0.16 0.21 0.22 0.33 -23.59%

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