[IBHD] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[IBHD] I-BHD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -70.72%
YoY- 501.34%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 152,148 96,486 60,948 27,146 66,656 35,915 19,591 290.70%
PBT 52,983 16,786 13,097 5,082 18,237 8,117 3,919 464.82%
Tax -9,014 -2,414 -1,394 -158 -1,578 -535 -281 903.22%
NP 43,969 14,372 11,703 4,924 16,659 7,582 3,638 424.26%
-
NP to SH 43,968 14,390 11,713 4,925 16,818 7,740 3,788 410.36%
-
Tax Rate 17.01% 14.38% 10.64% 3.11% 8.65% 6.59% 7.17% -
Total Cost 108,179 82,114 49,245 22,222 49,997 28,333 15,953 257.01%
-
Net Worth 216,591 187,001 184,762 177,847 177,871 168,214 164,464 20.08%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 68 - - - 45 - - -
Div Payout % 0.16% - - - 0.27% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 216,591 187,001 184,762 177,847 177,871 168,214 164,464 20.08%
NOSH 113,995 114,025 114,050 114,004 114,020 106,464 106,106 4.88%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 28.90% 14.90% 19.20% 18.14% 24.99% 21.11% 18.57% -
ROE 20.30% 7.70% 6.34% 2.77% 9.46% 4.60% 2.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 133.47 84.62 53.44 23.81 58.46 33.73 18.46 272.56%
EPS 38.57 12.62 10.27 4.32 14.75 7.27 3.57 386.59%
DPS 0.06 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 1.90 1.64 1.62 1.56 1.56 1.58 1.55 14.49%
Adjusted Per Share Value based on latest NOSH - 114,004
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.19 5.19 3.28 1.46 3.59 1.93 1.05 291.83%
EPS 2.37 0.77 0.63 0.27 0.91 0.42 0.20 417.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1166 0.1007 0.0995 0.0958 0.0958 0.0906 0.0886 20.03%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.52 2.80 2.51 2.13 1.33 1.21 0.76 -
P/RPS 1.89 3.31 4.70 8.95 2.28 3.59 4.12 -40.43%
P/EPS 6.53 22.19 24.44 49.31 9.02 16.64 21.29 -54.42%
EY 15.31 4.51 4.09 2.03 11.09 6.01 4.70 119.27%
DY 0.02 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.33 1.71 1.55 1.37 0.85 0.77 0.49 94.22%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 18/11/13 21/08/13 13/05/13 31/01/13 22/11/12 27/08/12 -
Price 2.96 2.66 2.73 3.04 1.37 1.27 0.88 -
P/RPS 2.22 3.14 5.11 12.77 2.34 3.76 4.77 -39.86%
P/EPS 7.67 21.08 26.58 70.37 9.29 17.47 24.65 -53.98%
EY 13.03 4.74 3.76 1.42 10.77 5.72 4.06 117.11%
DY 0.02 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.56 1.62 1.69 1.95 0.88 0.80 0.57 95.30%

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