[IBHD] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[IBHD] I-BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -86.12%
YoY- 23.92%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 261,114 192,952 115,563 44,914 152,148 96,486 60,948 163.08%
PBT 69,443 51,459 34,043 8,359 52,983 16,786 13,097 203.14%
Tax -16,005 -11,687 -8,510 -2,241 -9,014 -2,414 -1,394 406.67%
NP 53,438 39,772 25,533 6,118 43,969 14,372 11,703 174.47%
-
NP to SH 53,411 39,746 25,509 6,103 43,968 14,390 11,713 174.22%
-
Tax Rate 23.05% 22.71% 25.00% 26.81% 17.01% 14.38% 10.64% -
Total Cost 207,676 153,180 90,030 38,796 108,179 82,114 49,245 160.34%
-
Net Worth 632,658 273,795 241,640 222,445 216,591 187,001 184,762 126.67%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 68 - - -
Div Payout % - - - - 0.16% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 632,658 273,795 241,640 222,445 216,591 187,001 184,762 126.67%
NOSH 608,325 228,163 113,981 114,074 113,995 114,025 114,050 204.34%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 20.47% 20.61% 22.09% 13.62% 28.90% 14.90% 19.20% -
ROE 8.44% 14.52% 10.56% 2.74% 20.30% 7.70% 6.34% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.92 84.57 101.39 39.37 133.47 84.62 53.44 -13.56%
EPS 8.78 17.42 22.38 5.35 38.57 12.62 10.27 -9.89%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 1.04 1.20 2.12 1.95 1.90 1.64 1.62 -25.52%
Adjusted Per Share Value based on latest NOSH - 114,074
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.06 10.39 6.22 2.42 8.19 5.19 3.28 163.18%
EPS 2.88 2.14 1.37 0.33 2.37 0.77 0.63 174.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3406 0.1474 0.1301 0.1198 0.1166 0.1007 0.0995 126.62%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.62 1.10 3.35 2.90 2.52 2.80 2.51 -
P/RPS 1.44 1.30 3.30 7.37 1.89 3.31 4.70 -54.45%
P/EPS 7.06 6.31 14.97 54.21 6.53 22.19 24.44 -56.20%
EY 14.16 15.84 6.68 1.84 15.31 4.51 4.09 128.33%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.60 0.92 1.58 1.49 1.33 1.71 1.55 -46.79%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 13/11/14 08/08/14 29/05/14 28/02/14 18/11/13 21/08/13 -
Price 0.61 0.725 1.88 3.34 2.96 2.66 2.73 -
P/RPS 1.42 0.86 1.85 8.48 2.22 3.14 5.11 -57.31%
P/EPS 6.95 4.16 8.40 62.43 7.67 21.08 26.58 -59.00%
EY 14.39 24.03 11.90 1.60 13.03 4.74 3.76 144.07%
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 0.59 0.60 0.89 1.71 1.56 1.62 1.69 -50.32%

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