[IBHD] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[IBHD] I-BHD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 129.71%
YoY- 211.53%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 35,538 33,802 27,146 30,738 16,324 10,941 8,650 156.29%
PBT 3,689 8,015 5,082 10,120 4,198 3,085 834 169.21%
Tax -1,020 -1,236 -158 -1,043 -254 -189 -92 396.48%
NP 2,669 6,779 4,924 9,077 3,944 2,896 742 134.58%
-
NP to SH 2,677 6,788 4,925 9,078 3,952 2,969 819 120.08%
-
Tax Rate 27.65% 15.42% 3.11% 10.31% 6.05% 6.13% 11.03% -
Total Cost 32,869 27,023 22,222 21,661 12,380 8,045 7,908 158.28%
-
Net Worth 186,820 184,816 177,847 177,910 168,306 164,355 162,736 9.62%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 45 - - - -
Div Payout % - - - 0.50% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 186,820 184,816 177,847 177,910 168,306 164,355 162,736 9.62%
NOSH 113,914 114,084 114,004 114,045 106,522 106,035 106,363 4.67%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.51% 20.06% 18.14% 29.53% 24.16% 26.47% 8.58% -
ROE 1.43% 3.67% 2.77% 5.10% 2.35% 1.81% 0.50% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 31.20 29.63 23.81 26.95 15.32 10.32 8.13 144.91%
EPS 2.35 5.95 4.32 7.96 3.71 2.80 0.77 110.26%
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.64 1.62 1.56 1.56 1.58 1.55 1.53 4.73%
Adjusted Per Share Value based on latest NOSH - 114,045
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.91 1.82 1.46 1.65 0.88 0.59 0.47 154.44%
EPS 0.14 0.37 0.27 0.49 0.21 0.16 0.04 130.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1006 0.0995 0.0958 0.0958 0.0906 0.0885 0.0876 9.65%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.80 2.51 2.13 1.33 1.21 0.76 0.73 -
P/RPS 8.98 8.47 8.95 4.93 7.90 7.37 8.98 0.00%
P/EPS 119.15 42.18 49.31 16.71 32.61 27.14 94.81 16.43%
EY 0.84 2.37 2.03 5.98 3.07 3.68 1.05 -13.81%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 1.71 1.55 1.37 0.85 0.77 0.49 0.48 133.07%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 21/08/13 13/05/13 31/01/13 22/11/12 27/08/12 29/05/12 -
Price 2.66 2.73 3.04 1.37 1.27 0.88 0.75 -
P/RPS 8.53 9.21 12.77 5.08 8.29 8.53 9.22 -5.04%
P/EPS 113.19 45.88 70.37 17.21 34.23 31.43 97.40 10.52%
EY 0.88 2.18 1.42 5.81 2.92 3.18 1.03 -9.95%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 1.62 1.69 1.95 0.88 0.80 0.57 0.49 121.76%

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