[IBHD] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[IBHD] I-BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 327.3%
YoY- -31.31%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 16,324 10,941 8,650 10,575 5,362 6,710 4,582 132.72%
PBT 4,198 3,085 834 3,482 -1,300 -147 -222 -
Tax -254 -189 -92 -640 -46 -45 -21 424.53%
NP 3,944 2,896 742 2,842 -1,346 -192 -243 -
-
NP to SH 3,952 2,969 819 2,914 -1,282 -129 -165 -
-
Tax Rate 6.05% 6.13% 11.03% 18.38% - - - -
Total Cost 12,380 8,045 7,908 7,733 6,708 6,902 4,825 87.09%
-
Net Worth 168,306 164,355 162,736 106,449 160,249 162,325 155,718 5.30%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 10 - - - -
Div Payout % - - - 0.37% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 168,306 164,355 162,736 106,449 160,249 162,325 155,718 5.30%
NOSH 106,522 106,035 106,363 106,449 106,833 107,500 103,125 2.17%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 24.16% 26.47% 8.58% 26.87% -25.10% -2.86% -5.30% -
ROE 2.35% 1.81% 0.50% 2.74% -0.80% -0.08% -0.11% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.32 10.32 8.13 9.93 5.02 6.24 4.44 127.82%
EPS 3.71 2.80 0.77 2.56 -1.20 -0.12 -0.16 -
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.58 1.55 1.53 1.00 1.50 1.51 1.51 3.05%
Adjusted Per Share Value based on latest NOSH - 106,449
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.88 0.59 0.47 0.57 0.29 0.36 0.25 130.86%
EPS 0.21 0.16 0.04 0.16 -0.07 -0.01 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0906 0.0885 0.0876 0.0573 0.0863 0.0874 0.0838 5.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.21 0.76 0.73 0.69 0.74 0.82 0.84 -
P/RPS 7.90 7.37 8.98 6.95 14.74 13.14 18.91 -44.02%
P/EPS 32.61 27.14 94.81 25.21 -61.67 -683.33 -525.00 -
EY 3.07 3.68 1.05 3.97 -1.62 -0.15 -0.19 -
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 0.77 0.49 0.48 0.69 0.49 0.54 0.56 23.58%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 27/08/12 29/05/12 27/02/12 24/11/11 22/08/11 25/05/11 -
Price 1.27 0.88 0.75 0.66 0.70 0.75 0.84 -
P/RPS 8.29 8.53 9.22 6.64 13.95 12.02 18.91 -42.20%
P/EPS 34.23 31.43 97.40 24.11 -58.33 -625.00 -525.00 -
EY 2.92 3.18 1.03 4.15 -1.71 -0.16 -0.19 -
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.80 0.57 0.49 0.66 0.47 0.50 0.56 26.76%

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