[IBHD] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[IBHD] I-BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -67.56%
YoY- 31.68%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 375,144 327,175 266,513 159,349 465,080 335,974 230,650 38.17%
PBT 76,781 70,879 53,714 25,016 105,419 78,175 49,619 33.67%
Tax -18,045 -18,422 -6,928 -540 -29,964 -20,383 -11,423 35.52%
NP 58,736 52,457 46,786 24,476 75,455 57,792 38,196 33.12%
-
NP to SH 58,793 52,486 46,798 24,485 75,476 57,816 38,220 33.15%
-
Tax Rate 23.50% 25.99% 12.90% 2.16% 28.42% 26.07% 23.02% -
Total Cost 316,408 274,718 219,727 134,873 389,625 278,182 192,454 39.17%
-
Net Worth 1,029,474 1,029,474 1,040,087 1,018,861 965,795 944,569 944,883 5.86%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,029,474 1,029,474 1,040,087 1,018,861 965,795 944,569 944,883 5.86%
NOSH 1,009,709 1,009,498 1,008,667 1,008,230 1,008,185 1,007,934 1,061,666 -3.28%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 15.66% 16.03% 17.55% 15.36% 16.22% 17.20% 16.56% -
ROE 5.71% 5.10% 4.50% 2.40% 7.81% 6.12% 4.04% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 35.35 30.83 25.11 15.01 43.82 31.66 21.73 38.19%
EPS 5.54 4.95 4.41 2.31 7.11 5.45 3.60 33.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.98 0.96 0.91 0.89 0.89 5.88%
Adjusted Per Share Value based on latest NOSH - 1,008,230
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 20.20 17.62 14.35 8.58 25.04 18.09 12.42 38.17%
EPS 3.17 2.83 2.52 1.32 4.06 3.11 2.06 33.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.5543 0.56 0.5486 0.52 0.5086 0.5087 5.87%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.38 0.505 0.50 0.50 0.515 0.57 0.605 -
P/RPS 1.08 1.64 1.99 3.33 1.18 1.80 2.78 -46.66%
P/EPS 6.86 10.21 11.34 21.67 7.24 10.46 16.81 -44.89%
EY 14.58 9.79 8.82 4.61 13.81 9.56 5.95 81.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.52 0.51 0.52 0.57 0.64 0.68 -30.90%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 07/11/18 24/07/18 30/05/18 27/02/18 23/10/17 17/07/17 -
Price 0.43 0.47 0.525 0.485 0.535 0.575 0.60 -
P/RPS 1.22 1.52 2.09 3.23 1.22 1.82 2.76 -41.88%
P/EPS 7.76 9.50 11.91 21.02 7.52 10.56 16.67 -39.85%
EY 12.88 10.52 8.40 4.76 13.29 9.47 6.00 66.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.54 0.51 0.59 0.65 0.67 -24.38%

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