[IBHD] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[IBHD] I-BHD
Announcement Date
18-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 135.91%
YoY- 180.52%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 158,072 96,161 40,628 175,569 131,151 86,309 44,458 132.41%
PBT 27,190 11,824 4,950 17,330 10,164 4,089 1,764 516.27%
Tax -4,682 -2,270 -861 -5,573 -2,079 -1,547 -1,066 167.47%
NP 22,508 9,554 4,089 11,757 8,085 2,542 698 906.71%
-
NP to SH 22,456 9,519 4,071 11,668 8,005 2,493 675 927.81%
-
Tax Rate 17.22% 19.20% 17.39% 32.16% 20.45% 37.83% 60.43% -
Total Cost 135,564 86,607 36,539 163,812 123,066 83,767 43,760 112.07%
-
Net Worth 1,244,390 1,188,671 1,188,671 1,170,098 1,170,098 1,170,098 1,170,098 4.17%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,244,390 1,188,671 1,188,671 1,170,098 1,170,098 1,170,098 1,170,098 4.17%
NOSH 1,857,299 1,857,299 1,857,299 1,857,299 1,857,299 1,857,299 1,857,299 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 14.24% 9.94% 10.06% 6.70% 6.16% 2.95% 1.57% -
ROE 1.80% 0.80% 0.34% 1.00% 0.68% 0.21% 0.06% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 8.51 5.18 2.19 9.45 7.06 4.65 2.39 132.63%
EPS 1.21 0.51 0.22 0.63 0.43 0.13 0.04 864.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.64 0.63 0.63 0.63 0.63 4.17%
Adjusted Per Share Value based on latest NOSH - 1,857,299
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 8.51 5.18 2.19 9.45 7.06 4.65 2.39 132.63%
EPS 1.21 0.51 0.22 0.63 0.43 0.13 0.04 864.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.64 0.63 0.63 0.63 0.63 4.17%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.245 0.245 0.225 0.23 0.27 0.225 0.22 -
P/RPS 2.88 4.73 10.29 2.43 3.82 4.84 9.19 -53.76%
P/EPS 20.26 47.80 102.65 36.61 62.64 167.63 605.34 -89.55%
EY 4.93 2.09 0.97 2.73 1.60 0.60 0.17 838.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.38 0.35 0.37 0.43 0.36 0.35 3.76%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 18/11/24 08/08/24 31/05/24 27/02/24 28/11/23 29/08/23 30/05/23 -
Price 0.25 0.255 0.245 0.24 0.23 0.27 0.235 -
P/RPS 2.94 4.93 11.20 2.54 3.26 5.81 9.82 -55.14%
P/EPS 20.68 49.75 111.78 38.20 53.36 201.15 646.62 -89.86%
EY 4.84 2.01 0.89 2.62 1.87 0.50 0.15 907.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.38 0.38 0.37 0.43 0.37 0.00%

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