[IBHD] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[IBHD] I-BHD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 117.29%
YoY- 1156.95%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 96,486 60,948 27,146 66,656 35,915 19,591 8,650 398.49%
PBT 16,786 13,097 5,082 18,237 8,117 3,919 834 638.57%
Tax -2,414 -1,394 -158 -1,578 -535 -281 -92 781.25%
NP 14,372 11,703 4,924 16,659 7,582 3,638 742 619.93%
-
NP to SH 14,390 11,713 4,925 16,818 7,740 3,788 819 574.67%
-
Tax Rate 14.38% 10.64% 3.11% 8.65% 6.59% 7.17% 11.03% -
Total Cost 82,114 49,245 22,222 49,997 28,333 15,953 7,908 375.27%
-
Net Worth 187,001 184,762 177,847 177,871 168,214 164,464 162,736 9.69%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 45 - - - -
Div Payout % - - - 0.27% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 187,001 184,762 177,847 177,871 168,214 164,464 162,736 9.69%
NOSH 114,025 114,050 114,004 114,020 106,464 106,106 106,363 4.74%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 14.90% 19.20% 18.14% 24.99% 21.11% 18.57% 8.58% -
ROE 7.70% 6.34% 2.77% 9.46% 4.60% 2.30% 0.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 84.62 53.44 23.81 58.46 33.73 18.46 8.13 376.03%
EPS 12.62 10.27 4.32 14.75 7.27 3.57 0.77 544.13%
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.64 1.62 1.56 1.56 1.58 1.55 1.53 4.73%
Adjusted Per Share Value based on latest NOSH - 114,045
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.19 3.28 1.46 3.59 1.93 1.05 0.47 395.15%
EPS 0.77 0.63 0.27 0.91 0.42 0.20 0.04 616.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1007 0.0995 0.0958 0.0958 0.0906 0.0886 0.0876 9.72%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.80 2.51 2.13 1.33 1.21 0.76 0.73 -
P/RPS 3.31 4.70 8.95 2.28 3.59 4.12 8.98 -48.56%
P/EPS 22.19 24.44 49.31 9.02 16.64 21.29 94.81 -61.98%
EY 4.51 4.09 2.03 11.09 6.01 4.70 1.05 164.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 1.71 1.55 1.37 0.85 0.77 0.49 0.48 133.07%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 21/08/13 13/05/13 31/01/13 22/11/12 27/08/12 29/05/12 -
Price 2.66 2.73 3.04 1.37 1.27 0.88 0.75 -
P/RPS 3.14 5.11 12.77 2.34 3.76 4.77 9.22 -51.20%
P/EPS 21.08 26.58 70.37 9.29 17.47 24.65 97.40 -63.91%
EY 4.74 3.76 1.42 10.77 5.72 4.06 1.03 176.41%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 1.62 1.69 1.95 0.88 0.80 0.57 0.49 121.76%

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