[IBHD] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[IBHD] I-BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 12.02%
YoY- -22.1%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 124,859 83,271 41,064 375,144 327,175 266,513 159,349 -14.99%
PBT 35,094 23,390 8,478 76,781 70,879 53,714 25,016 25.29%
Tax -12,780 -6,115 -2,036 -18,045 -18,422 -6,928 -540 722.72%
NP 22,314 17,275 6,442 58,736 52,457 46,786 24,476 -5.97%
-
NP to SH 22,285 17,258 6,433 58,793 52,486 46,798 24,485 -6.07%
-
Tax Rate 36.42% 26.14% 24.02% 23.50% 25.99% 12.90% 2.16% -
Total Cost 102,545 65,996 34,622 316,408 274,718 219,727 134,873 -16.68%
-
Net Worth 1,029,474 1,040,087 1,029,474 1,029,474 1,029,474 1,040,087 1,018,861 0.69%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,029,474 1,040,087 1,029,474 1,029,474 1,029,474 1,040,087 1,018,861 0.69%
NOSH 1,014,671 1,014,235 1,012,397 1,009,709 1,009,498 1,008,667 1,008,230 0.42%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 17.87% 20.75% 15.69% 15.66% 16.03% 17.55% 15.36% -
ROE 2.16% 1.66% 0.62% 5.71% 5.10% 4.50% 2.40% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 11.76 7.85 3.87 35.35 30.83 25.11 15.01 -15.00%
EPS 2.10 1.63 0.61 5.54 4.95 4.41 2.31 -6.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.98 0.97 0.97 0.97 0.98 0.96 0.69%
Adjusted Per Share Value based on latest NOSH - 1,009,709
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 6.72 4.48 2.21 20.20 17.62 14.35 8.58 -15.01%
EPS 1.20 0.93 0.35 3.17 2.83 2.52 1.32 -6.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.56 0.5543 0.5543 0.5543 0.56 0.5486 0.69%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.285 0.39 0.43 0.38 0.505 0.50 0.50 -
P/RPS 2.42 4.97 11.11 1.08 1.64 1.99 3.33 -19.15%
P/EPS 13.57 23.98 70.94 6.86 10.21 11.34 21.67 -26.78%
EY 7.37 4.17 1.41 14.58 9.79 8.82 4.61 36.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.40 0.44 0.39 0.52 0.51 0.52 -32.22%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 29/08/19 30/05/19 27/02/19 07/11/18 24/07/18 30/05/18 -
Price 0.21 0.32 0.39 0.43 0.47 0.525 0.485 -
P/RPS 1.79 4.08 10.08 1.22 1.52 2.09 3.23 -32.50%
P/EPS 10.00 19.68 64.34 7.76 9.50 11.91 21.02 -39.03%
EY 10.00 5.08 1.55 12.88 10.52 8.40 4.76 63.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.33 0.40 0.44 0.48 0.54 0.51 -42.87%

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