[IBHD] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[IBHD] I-BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 44.97%
YoY- 7180.76%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 131,151 86,309 44,458 119,617 77,365 38,478 18,245 272.01%
PBT 10,164 4,089 1,764 27,110 20,842 3,416 1,673 232.58%
Tax -2,079 -1,547 -1,066 -153 -2,242 -421 -217 350.47%
NP 8,085 2,542 698 26,957 18,600 2,995 1,456 213.25%
-
NP to SH 8,005 2,493 675 26,866 18,532 2,953 1,435 214.20%
-
Tax Rate 20.45% 37.83% 60.43% 0.56% 10.76% 12.32% 12.97% -
Total Cost 123,066 83,767 43,760 92,660 58,765 35,483 16,789 276.89%
-
Net Worth 1,170,098 1,170,098 1,170,098 867,515 1,159,600 1,148,231 1,148,231 1.26%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,170,098 1,170,098 1,170,098 867,515 1,159,600 1,148,231 1,148,231 1.26%
NOSH 1,857,299 1,857,299 1,857,299 1,857,299 1,136,863 1,136,863 1,136,863 38.67%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.16% 2.95% 1.57% 22.54% 24.04% 7.78% 7.98% -
ROE 0.68% 0.21% 0.06% 3.10% 1.60% 0.26% 0.12% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 7.06 4.65 2.39 8.69 6.81 3.38 1.60 168.78%
EPS 0.43 0.13 0.04 2.24 1.63 0.26 0.13 121.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.63 0.63 1.02 1.01 1.01 -26.97%
Adjusted Per Share Value based on latest NOSH - 1,857,299
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 7.06 4.65 2.39 6.44 4.17 2.07 0.98 272.56%
EPS 0.43 0.13 0.04 1.45 1.00 0.16 0.08 206.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.63 0.4671 0.6243 0.6182 0.6182 1.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.27 0.225 0.22 0.28 0.24 0.25 0.29 -
P/RPS 3.82 4.84 9.19 3.22 3.53 7.39 18.07 -64.47%
P/EPS 62.64 167.63 605.34 14.35 14.72 96.25 229.75 -57.92%
EY 1.60 0.60 0.17 6.97 6.79 1.04 0.44 136.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.35 0.44 0.24 0.25 0.29 29.99%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 30/05/23 28/02/23 24/11/22 25/08/22 30/05/22 -
Price 0.23 0.27 0.235 0.255 0.275 0.245 0.28 -
P/RPS 3.26 5.81 9.82 2.94 4.04 7.24 17.45 -67.28%
P/EPS 53.36 201.15 646.62 13.07 16.87 94.32 221.83 -61.28%
EY 1.87 0.50 0.15 7.65 5.93 1.06 0.45 158.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.37 0.40 0.27 0.24 0.28 20.39%

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