[IBHD] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[IBHD] I-BHD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 55.81%
YoY- 176.21%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 128,071 75,346 261,114 192,952 115,563 44,914 152,148 -10.87%
PBT 22,675 13,634 69,443 51,459 34,043 8,359 52,983 -43.29%
Tax -3,902 -3,384 -16,005 -11,687 -8,510 -2,241 -9,014 -42.86%
NP 18,773 10,250 53,438 39,772 25,533 6,118 43,969 -43.38%
-
NP to SH 18,753 10,235 53,411 39,746 25,509 6,103 43,968 -43.42%
-
Tax Rate 17.21% 24.82% 23.05% 22.71% 25.00% 26.81% 17.01% -
Total Cost 109,298 65,096 207,676 153,180 90,030 38,796 108,179 0.69%
-
Net Worth 858,188 1,108,791 632,658 273,795 241,640 222,445 216,591 151.02%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 68 -
Div Payout % - - - - - - 0.16% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 858,188 1,108,791 632,658 273,795 241,640 222,445 216,591 151.02%
NOSH 1,059,491 1,066,145 608,325 228,163 113,981 114,074 113,995 343.86%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 14.66% 13.60% 20.47% 20.61% 22.09% 13.62% 28.90% -
ROE 2.19% 0.92% 8.44% 14.52% 10.56% 2.74% 20.30% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 12.09 7.07 42.92 84.57 101.39 39.37 133.47 -79.91%
EPS 1.77 0.96 8.78 17.42 22.38 5.35 38.57 -87.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.81 1.04 1.04 1.20 2.12 1.95 1.90 -43.44%
Adjusted Per Share Value based on latest NOSH - 228,523
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.90 4.06 14.06 10.39 6.22 2.42 8.19 -10.82%
EPS 1.01 0.55 2.88 2.14 1.37 0.33 2.37 -43.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4621 0.597 0.3406 0.1474 0.1301 0.1198 0.1166 151.06%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.565 0.625 0.62 1.10 3.35 2.90 2.52 -
P/RPS 4.67 8.84 1.44 1.30 3.30 7.37 1.89 83.07%
P/EPS 31.92 65.10 7.06 6.31 14.97 54.21 6.53 188.86%
EY 3.13 1.54 14.16 15.84 6.68 1.84 15.31 -65.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.70 0.60 0.60 0.92 1.58 1.49 1.33 -34.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 18/05/15 25/02/15 13/11/14 08/08/14 29/05/14 28/02/14 -
Price 0.505 0.64 0.61 0.725 1.88 3.34 2.96 -
P/RPS 4.18 9.06 1.42 0.86 1.85 8.48 2.22 52.65%
P/EPS 28.53 66.67 6.95 4.16 8.40 62.43 7.67 140.64%
EY 3.50 1.50 14.39 24.03 11.90 1.60 13.03 -58.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.62 0.62 0.59 0.60 0.89 1.71 1.56 -46.03%

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