[IBHD] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[IBHD] I-BHD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -26.64%
YoY- 431.83%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 52,725 75,346 68,162 77,389 70,649 44,914 55,662 -3.55%
PBT 9,041 13,634 17,984 17,416 25,684 8,359 36,197 -60.43%
Tax -518 -3,384 -4,318 -3,177 -6,269 -2,241 -6,600 -81.75%
NP 8,523 10,250 13,666 14,239 19,415 6,118 29,597 -56.49%
-
NP to SH 8,518 10,235 13,665 14,237 19,406 6,103 29,578 -56.49%
-
Tax Rate 5.73% 24.82% 24.01% 18.24% 24.41% 26.81% 18.23% -
Total Cost 44,202 65,096 54,496 63,150 51,234 38,796 26,065 42.34%
-
Net Worth 862,447 1,108,791 1,029,826 274,227 241,719 222,445 216,563 151.88%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 68 -
Div Payout % - - - - - - 0.23% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 862,447 1,108,791 1,029,826 274,227 241,719 222,445 216,563 151.88%
NOSH 1,064,749 1,066,145 990,217 228,523 114,018 114,074 113,980 345.37%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.17% 13.60% 20.05% 18.40% 27.48% 13.62% 53.17% -
ROE 0.99% 0.92% 1.33% 5.19% 8.03% 2.74% 13.66% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.95 7.07 6.88 33.86 61.96 39.37 48.83 -78.34%
EPS 0.80 0.96 1.38 6.23 17.02 5.35 25.95 -90.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.81 1.04 1.04 1.20 2.12 1.95 1.90 -43.44%
Adjusted Per Share Value based on latest NOSH - 228,523
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.84 4.06 3.67 4.17 3.80 2.42 3.00 -3.59%
EPS 0.46 0.55 0.74 0.77 1.04 0.33 1.59 -56.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4644 0.597 0.5545 0.1476 0.1301 0.1198 0.1166 151.90%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.565 0.625 0.62 1.10 3.35 2.90 2.52 -
P/RPS 11.41 8.84 9.01 3.25 5.41 7.37 5.16 69.97%
P/EPS 70.63 65.10 44.93 17.66 19.68 54.21 9.71 276.78%
EY 1.42 1.54 2.23 5.66 5.08 1.84 10.30 -73.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.70 0.60 0.60 0.92 1.58 1.49 1.33 -34.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 18/05/15 25/02/15 13/11/14 08/08/14 29/05/14 28/02/14 -
Price 0.505 0.64 0.61 0.725 1.88 3.34 2.96 -
P/RPS 10.20 9.06 8.86 2.14 3.03 8.48 6.06 41.63%
P/EPS 63.13 66.67 44.20 11.64 11.05 62.43 11.41 213.80%
EY 1.58 1.50 2.26 8.59 9.05 1.60 8.77 -68.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 0.62 0.62 0.59 0.60 0.89 1.71 1.56 -46.03%

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