[IBHD] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[IBHD] I-BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 205.55%
YoY- 161.43%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 192,952 115,563 44,914 152,148 96,486 60,948 27,146 269.24%
PBT 51,459 34,043 8,359 52,983 16,786 13,097 5,082 367.38%
Tax -11,687 -8,510 -2,241 -9,014 -2,414 -1,394 -158 1657.49%
NP 39,772 25,533 6,118 43,969 14,372 11,703 4,924 302.05%
-
NP to SH 39,746 25,509 6,103 43,968 14,390 11,713 4,925 301.82%
-
Tax Rate 22.71% 25.00% 26.81% 17.01% 14.38% 10.64% 3.11% -
Total Cost 153,180 90,030 38,796 108,179 82,114 49,245 22,222 261.77%
-
Net Worth 273,795 241,640 222,445 216,591 187,001 184,762 177,847 33.29%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 68 - - - -
Div Payout % - - - 0.16% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 273,795 241,640 222,445 216,591 187,001 184,762 177,847 33.29%
NOSH 228,163 113,981 114,074 113,995 114,025 114,050 114,004 58.74%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.61% 22.09% 13.62% 28.90% 14.90% 19.20% 18.14% -
ROE 14.52% 10.56% 2.74% 20.30% 7.70% 6.34% 2.77% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 84.57 101.39 39.37 133.47 84.62 53.44 23.81 132.61%
EPS 17.42 22.38 5.35 38.57 12.62 10.27 4.32 153.12%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 1.20 2.12 1.95 1.90 1.64 1.62 1.56 -16.03%
Adjusted Per Share Value based on latest NOSH - 113,980
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.39 6.22 2.42 8.19 5.19 3.28 1.46 269.53%
EPS 2.14 1.37 0.33 2.37 0.77 0.63 0.27 297.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1474 0.1301 0.1198 0.1166 0.1007 0.0995 0.0958 33.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.10 3.35 2.90 2.52 2.80 2.51 2.13 -
P/RPS 1.30 3.30 7.37 1.89 3.31 4.70 8.95 -72.33%
P/EPS 6.31 14.97 54.21 6.53 22.19 24.44 49.31 -74.57%
EY 15.84 6.68 1.84 15.31 4.51 4.09 2.03 292.91%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.92 1.58 1.49 1.33 1.71 1.55 1.37 -23.29%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 08/08/14 29/05/14 28/02/14 18/11/13 21/08/13 13/05/13 -
Price 0.725 1.88 3.34 2.96 2.66 2.73 3.04 -
P/RPS 0.86 1.85 8.48 2.22 3.14 5.11 12.77 -83.42%
P/EPS 4.16 8.40 62.43 7.67 21.08 26.58 70.37 -84.79%
EY 24.03 11.90 1.60 13.03 4.74 3.76 1.42 558.00%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.60 0.89 1.71 1.56 1.62 1.69 1.95 -54.39%

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