[IBHD] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[IBHD] I-BHD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 1455.56%
YoY- 131.64%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 119,617 103,153 76,956 72,980 80,214 68,841 60,126 57.98%
PBT 27,110 27,789 6,832 6,692 1,343 -4,149 -16,916 -
Tax -153 -2,989 -842 -868 -919 -2,285 914 -
NP 26,957 24,800 5,990 5,824 424 -6,434 -16,002 -
-
NP to SH 26,866 24,709 5,906 5,740 369 -6,384 -15,952 -
-
Tax Rate 0.56% 10.76% 12.32% 12.97% 68.43% - - -
Total Cost 92,660 78,353 70,966 67,156 79,790 75,275 76,128 13.95%
-
Net Worth 867,515 1,159,600 1,148,231 1,148,231 1,136,739 1,181,705 1,166,968 -17.89%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 867,515 1,159,600 1,148,231 1,148,231 1,136,739 1,181,705 1,166,968 -17.89%
NOSH 1,857,299 1,136,863 1,136,863 1,136,863 1,136,863 1,136,491 1,136,068 38.65%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 22.54% 24.04% 7.78% 7.98% 0.53% -9.35% -26.61% -
ROE 3.10% 2.13% 0.51% 0.50% 0.03% -0.54% -1.37% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.69 9.07 6.77 6.42 7.06 6.06 5.31 38.74%
EPS 2.24 2.17 0.52 0.52 0.03 -0.56 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 1.02 1.01 1.01 1.00 1.04 1.03 -27.87%
Adjusted Per Share Value based on latest NOSH - 1,136,863
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.44 5.55 4.14 3.93 4.32 3.71 3.24 57.88%
EPS 1.45 1.33 0.32 0.31 0.02 -0.34 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4671 0.6243 0.6182 0.6182 0.612 0.6362 0.6283 -17.88%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.28 0.24 0.25 0.29 0.27 0.265 0.29 -
P/RPS 3.22 2.65 3.69 4.52 3.83 4.37 5.46 -29.60%
P/EPS 14.35 11.04 48.12 57.44 831.76 -47.17 -20.60 -
EY 6.97 9.06 2.08 1.74 0.12 -2.12 -4.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.24 0.25 0.29 0.27 0.25 0.28 35.05%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 25/08/22 30/05/22 25/02/22 24/11/21 25/08/21 -
Price 0.255 0.275 0.245 0.28 0.285 0.28 0.29 -
P/RPS 2.94 3.03 3.62 4.36 4.04 4.62 5.46 -33.73%
P/EPS 13.07 12.65 47.16 55.46 877.97 -49.84 -20.60 -
EY 7.65 7.90 2.12 1.80 0.11 -2.01 -4.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.27 0.24 0.28 0.29 0.27 0.28 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