[IBHD] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[IBHD] I-BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 22.85%
YoY- 85.92%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 115,563 44,914 152,148 96,486 60,948 27,146 66,656 44.46%
PBT 34,043 8,359 52,983 16,786 13,097 5,082 18,237 51.77%
Tax -8,510 -2,241 -9,014 -2,414 -1,394 -158 -1,578 208.47%
NP 25,533 6,118 43,969 14,372 11,703 4,924 16,659 33.03%
-
NP to SH 25,509 6,103 43,968 14,390 11,713 4,925 16,818 32.11%
-
Tax Rate 25.00% 26.81% 17.01% 14.38% 10.64% 3.11% 8.65% -
Total Cost 90,030 38,796 108,179 82,114 49,245 22,222 49,997 48.17%
-
Net Worth 241,640 222,445 216,591 187,001 184,762 177,847 177,871 22.73%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 68 - - - 45 -
Div Payout % - - 0.16% - - - 0.27% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 241,640 222,445 216,591 187,001 184,762 177,847 177,871 22.73%
NOSH 113,981 114,074 113,995 114,025 114,050 114,004 114,020 -0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 22.09% 13.62% 28.90% 14.90% 19.20% 18.14% 24.99% -
ROE 10.56% 2.74% 20.30% 7.70% 6.34% 2.77% 9.46% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 101.39 39.37 133.47 84.62 53.44 23.81 58.46 44.49%
EPS 22.38 5.35 38.57 12.62 10.27 4.32 14.75 32.14%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.04 -
NAPS 2.12 1.95 1.90 1.64 1.62 1.56 1.56 22.75%
Adjusted Per Share Value based on latest NOSH - 113,914
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.22 2.42 8.19 5.19 3.28 1.46 3.59 44.40%
EPS 1.37 0.33 2.37 0.77 0.63 0.27 0.91 31.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1301 0.1198 0.1166 0.1007 0.0995 0.0958 0.0958 22.70%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.35 2.90 2.52 2.80 2.51 2.13 1.33 -
P/RPS 3.30 7.37 1.89 3.31 4.70 8.95 2.28 28.04%
P/EPS 14.97 54.21 6.53 22.19 24.44 49.31 9.02 40.30%
EY 6.68 1.84 15.31 4.51 4.09 2.03 11.09 -28.74%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.03 -
P/NAPS 1.58 1.49 1.33 1.71 1.55 1.37 0.85 51.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 08/08/14 29/05/14 28/02/14 18/11/13 21/08/13 13/05/13 31/01/13 -
Price 1.88 3.34 2.96 2.66 2.73 3.04 1.37 -
P/RPS 1.85 8.48 2.22 3.14 5.11 12.77 2.34 -14.53%
P/EPS 8.40 62.43 7.67 21.08 26.58 70.37 9.29 -6.51%
EY 11.90 1.60 13.03 4.74 3.76 1.42 10.77 6.89%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.03 -
P/NAPS 0.89 1.71 1.56 1.62 1.69 1.95 0.88 0.75%

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