[IBHD] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[IBHD] I-BHD
Announcement Date
23-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -0.15%
YoY- -12.68%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 107,164 159,349 129,106 105,324 127,815 102,835 102,864 2.77%
PBT 28,698 25,016 27,244 28,556 26,584 23,035 23,029 15.84%
Tax -6,388 -540 -9,581 -8,960 -6,972 -4,451 -8,884 -19.78%
NP 22,310 24,476 17,663 19,596 19,612 18,584 14,145 35.61%
-
NP to SH 22,313 24,485 17,660 19,596 19,626 18,594 14,155 35.55%
-
Tax Rate 22.26% 2.16% 35.17% 31.38% 26.23% 19.32% 38.58% -
Total Cost 84,854 134,873 111,443 85,728 108,203 84,251 88,719 -2.93%
-
Net Worth 1,040,087 1,018,861 965,795 944,569 944,169 924,387 904,642 9.77%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,040,087 1,018,861 965,795 944,569 944,169 924,387 904,642 9.77%
NOSH 1,008,667 1,008,230 1,008,185 1,007,934 1,060,864 1,062,514 1,064,285 -3.52%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 20.82% 15.36% 13.68% 18.61% 15.34% 18.07% 13.75% -
ROE 2.15% 2.40% 1.83% 2.07% 2.08% 2.01% 1.56% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 10.10 15.01 12.16 9.92 12.05 9.68 9.67 2.95%
EPS 2.10 2.31 1.66 1.85 1.85 1.75 1.33 35.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.96 0.91 0.89 0.89 0.87 0.85 9.98%
Adjusted Per Share Value based on latest NOSH - 1,007,934
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 5.77 8.58 6.95 5.67 6.88 5.54 5.54 2.75%
EPS 1.20 1.32 0.95 1.06 1.06 1.00 0.76 35.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.5486 0.52 0.5086 0.5084 0.4977 0.4871 9.77%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.50 0.50 0.515 0.57 0.605 0.605 0.59 -
P/RPS 4.95 3.33 4.23 5.74 5.02 5.93 6.10 -13.03%
P/EPS 23.78 21.67 30.95 30.87 32.70 30.61 44.36 -34.08%
EY 4.20 4.61 3.23 3.24 3.06 3.27 2.25 51.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.57 0.64 0.68 0.00 0.69 -18.29%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/07/18 30/05/18 27/02/18 23/10/17 17/07/17 18/04/17 16/02/17 -
Price 0.525 0.485 0.535 0.575 0.60 0.615 0.605 -
P/RPS 5.20 3.23 4.40 5.79 4.98 6.03 6.26 -11.66%
P/EPS 24.97 21.02 32.15 31.14 32.43 31.12 45.49 -33.03%
EY 4.00 4.76 3.11 3.21 3.08 3.21 2.20 49.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.59 0.65 0.67 0.00 0.71 -16.72%

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