[IBHD] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[IBHD] I-BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -38.79%
YoY- 596.36%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 66,656 35,915 19,591 8,650 27,229 16,654 11,292 224.86%
PBT 18,237 8,117 3,919 834 1,813 -1,669 -369 -
Tax -1,578 -535 -281 -92 -752 -112 -66 721.98%
NP 16,659 7,582 3,638 742 1,061 -1,781 -435 -
-
NP to SH 16,818 7,740 3,788 819 1,338 -1,576 -294 -
-
Tax Rate 8.65% 6.59% 7.17% 11.03% 41.48% - - -
Total Cost 49,997 28,333 15,953 7,908 26,168 18,435 11,727 161.77%
-
Net Worth 177,871 168,214 164,464 162,736 151,096 159,729 158,549 7.93%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 45 - - - 10 - - -
Div Payout % 0.27% - - - 0.80% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 177,871 168,214 164,464 162,736 151,096 159,729 158,549 7.93%
NOSH 114,020 106,464 106,106 106,363 106,406 106,486 104,999 5.62%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 24.99% 21.11% 18.57% 8.58% 3.90% -10.69% -3.85% -
ROE 9.46% 4.60% 2.30% 0.50% 0.89% -0.99% -0.19% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 58.46 33.73 18.46 8.13 25.59 15.64 10.75 207.66%
EPS 14.75 7.27 3.57 0.77 1.17 -1.48 -0.28 -
DPS 0.04 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.56 1.58 1.55 1.53 1.42 1.50 1.51 2.18%
Adjusted Per Share Value based on latest NOSH - 106,363
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.59 1.93 1.05 0.47 1.47 0.90 0.61 224.22%
EPS 0.91 0.42 0.20 0.04 0.07 -0.08 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0958 0.0906 0.0886 0.0876 0.0814 0.086 0.0854 7.92%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.33 1.21 0.76 0.73 0.69 0.74 0.82 -
P/RPS 2.28 3.59 4.12 8.98 2.70 4.73 7.62 -55.10%
P/EPS 9.02 16.64 21.29 94.81 54.87 -50.00 -292.86 -
EY 11.09 6.01 4.70 1.05 1.82 -2.00 -0.34 -
DY 0.03 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 0.85 0.77 0.49 0.48 0.49 0.49 0.54 35.13%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/01/13 22/11/12 27/08/12 29/05/12 27/02/12 24/11/11 22/08/11 -
Price 1.37 1.27 0.88 0.75 0.66 0.70 0.75 -
P/RPS 2.34 3.76 4.77 9.22 2.58 4.48 6.97 -51.53%
P/EPS 9.29 17.47 24.65 97.40 52.49 -47.30 -267.86 -
EY 10.77 5.72 4.06 1.03 1.91 -2.11 -0.37 -
DY 0.03 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.88 0.80 0.57 0.49 0.46 0.47 0.50 45.52%

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