[IBHD] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[IBHD] I-BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 29.13%
YoY- -57.54%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 39,944 28,696 172,019 124,859 83,271 41,064 375,144 -77.56%
PBT -918 1,408 40,095 35,094 23,390 8,478 76,781 -
Tax 2,483 -348 -14,262 -12,780 -6,115 -2,036 -18,045 -
NP 1,565 1,060 25,833 22,314 17,275 6,442 58,736 -91.09%
-
NP to SH 1,601 1,091 25,776 22,285 17,258 6,433 58,793 -90.96%
-
Tax Rate - 24.72% 35.57% 36.42% 26.14% 24.02% 23.50% -
Total Cost 38,379 27,636 146,186 102,545 65,996 34,622 316,408 -75.52%
-
Net Worth 1,139,275 1,138,777 1,096,397 1,029,474 1,040,087 1,029,474 1,029,474 6.99%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,139,275 1,138,777 1,096,397 1,029,474 1,040,087 1,029,474 1,029,474 6.99%
NOSH 1,116,936 1,116,448 1,090,578 1,014,671 1,014,235 1,012,397 1,009,709 6.96%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 3.92% 3.69% 15.02% 17.87% 20.75% 15.69% 15.66% -
ROE 0.14% 0.10% 2.35% 2.16% 1.66% 0.62% 5.71% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.58 2.57 16.00 11.76 7.85 3.87 35.35 -78.30%
EPS 0.14 0.10 2.42 2.10 1.63 0.61 5.54 -91.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.02 0.97 0.98 0.97 0.97 3.41%
Adjusted Per Share Value based on latest NOSH - 1,014,671
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 2.15 1.55 9.26 6.72 4.48 2.21 20.20 -77.57%
EPS 0.09 0.06 1.39 1.20 0.93 0.35 3.17 -90.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6134 0.6131 0.5903 0.5543 0.56 0.5543 0.5543 6.99%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.155 0.14 0.245 0.285 0.39 0.43 0.38 -
P/RPS 4.33 5.45 1.53 2.42 4.97 11.11 1.08 152.58%
P/EPS 108.14 143.27 10.22 13.57 23.98 70.94 6.86 529.75%
EY 0.92 0.70 9.79 7.37 4.17 1.41 14.58 -84.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.24 0.29 0.40 0.44 0.39 -47.14%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 14/08/20 12/06/20 27/02/20 28/11/19 29/08/19 30/05/19 27/02/19 -
Price 0.17 0.165 0.21 0.21 0.32 0.39 0.43 -
P/RPS 4.75 6.42 1.31 1.79 4.08 10.08 1.22 147.69%
P/EPS 118.60 168.85 8.76 10.00 19.68 64.34 7.76 516.88%
EY 0.84 0.59 11.42 10.00 5.08 1.55 12.88 -83.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.16 0.21 0.22 0.33 0.40 0.44 -46.98%

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