[IBHD] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[IBHD] I-BHD
Announcement Date
08-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 217.97%
YoY- 185.89%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 75,346 68,162 77,389 70,649 44,914 55,662 35,538 65.11%
PBT 13,634 17,984 17,416 25,684 8,359 36,197 3,689 139.23%
Tax -3,384 -4,318 -3,177 -6,269 -2,241 -6,600 -1,020 122.60%
NP 10,250 13,666 14,239 19,415 6,118 29,597 2,669 145.43%
-
NP to SH 10,235 13,665 14,237 19,406 6,103 29,578 2,677 144.70%
-
Tax Rate 24.82% 24.01% 18.24% 24.41% 26.81% 18.23% 27.65% -
Total Cost 65,096 54,496 63,150 51,234 38,796 26,065 32,869 57.77%
-
Net Worth 1,108,791 1,029,826 274,227 241,719 222,445 216,563 186,820 228.16%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - 68 - -
Div Payout % - - - - - 0.23% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,108,791 1,029,826 274,227 241,719 222,445 216,563 186,820 228.16%
NOSH 1,066,145 990,217 228,523 114,018 114,074 113,980 113,914 344.71%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 13.60% 20.05% 18.40% 27.48% 13.62% 53.17% 7.51% -
ROE 0.92% 1.33% 5.19% 8.03% 2.74% 13.66% 1.43% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.07 6.88 33.86 61.96 39.37 48.83 31.20 -62.86%
EPS 0.96 1.38 6.23 17.02 5.35 25.95 2.35 -44.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
NAPS 1.04 1.04 1.20 2.12 1.95 1.90 1.64 -26.20%
Adjusted Per Share Value based on latest NOSH - 114,018
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.06 3.67 4.17 3.80 2.42 3.00 1.91 65.39%
EPS 0.55 0.74 0.77 1.04 0.33 1.59 0.14 149.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.597 0.5545 0.1476 0.1301 0.1198 0.1166 0.1006 228.13%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.625 0.62 1.10 3.35 2.90 2.52 2.80 -
P/RPS 8.84 9.01 3.25 5.41 7.37 5.16 8.98 -1.04%
P/EPS 65.10 44.93 17.66 19.68 54.21 9.71 119.15 -33.19%
EY 1.54 2.23 5.66 5.08 1.84 10.30 0.84 49.84%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.60 0.60 0.92 1.58 1.49 1.33 1.71 -50.28%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 18/05/15 25/02/15 13/11/14 08/08/14 29/05/14 28/02/14 18/11/13 -
Price 0.64 0.61 0.725 1.88 3.34 2.96 2.66 -
P/RPS 9.06 8.86 2.14 3.03 8.48 6.06 8.53 4.10%
P/EPS 66.67 44.20 11.64 11.05 62.43 11.41 113.19 -29.75%
EY 1.50 2.26 8.59 9.05 1.60 8.77 0.88 42.74%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.62 0.59 0.60 0.89 1.71 1.56 1.62 -47.31%

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