[IBHD] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[IBHD] I-BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 83.63%
YoY- 14.97%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 113,581 86,676 80,448 74,101 55,218 52,725 75,346 31.37%
PBT 25,444 23,610 16,089 21,388 10,412 9,041 13,634 51.40%
Tax -3,015 -8,947 -732 -5,675 -1,848 -518 -3,384 -7.38%
NP 22,429 14,663 15,357 15,713 8,564 8,523 10,250 68.30%
-
NP to SH 22,442 14,678 15,359 15,711 8,556 8,518 10,235 68.53%
-
Tax Rate 11.85% 37.89% 4.55% 26.53% 17.75% 5.73% 24.82% -
Total Cost 91,152 72,013 65,091 58,388 46,654 44,202 65,096 25.08%
-
Net Worth 904,061 893,443 879,170 859,858 855,599 862,447 1,108,791 -12.69%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 904,061 893,443 879,170 859,858 855,599 862,447 1,108,791 -12.69%
NOSH 1,063,601 1,063,623 1,059,241 1,061,554 1,056,296 1,064,749 1,066,145 -0.15%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 19.75% 16.92% 19.09% 21.20% 15.51% 16.17% 13.60% -
ROE 2.48% 1.64% 1.75% 1.83% 1.00% 0.99% 0.92% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.68 8.15 7.59 6.98 5.23 4.95 7.07 31.55%
EPS 2.11 1.38 1.45 1.48 0.81 0.80 0.96 68.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.84 0.83 0.81 0.81 0.81 1.04 -12.55%
Adjusted Per Share Value based on latest NOSH - 1,061,554
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.12 4.67 4.33 3.99 2.97 2.84 4.06 31.36%
EPS 1.21 0.79 0.83 0.85 0.46 0.46 0.55 68.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4868 0.481 0.4734 0.463 0.4607 0.4644 0.597 -12.68%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.57 0.50 0.50 0.50 0.525 0.565 0.625 -
P/RPS 5.34 6.14 6.58 7.16 10.04 11.41 8.84 -28.47%
P/EPS 27.01 36.23 34.48 33.78 64.81 70.63 65.10 -44.28%
EY 3.70 2.76 2.90 2.96 1.54 1.42 1.54 79.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 0.60 0.62 0.65 0.70 0.60 7.61%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/10/16 20/07/16 25/05/16 29/02/16 23/11/15 24/08/15 18/05/15 -
Price 0.61 0.54 0.52 0.48 0.54 0.505 0.64 -
P/RPS 5.71 6.63 6.85 6.88 10.33 10.20 9.06 -26.42%
P/EPS 28.91 39.13 35.86 32.43 66.67 63.13 66.67 -42.62%
EY 3.46 2.56 2.79 3.08 1.50 1.58 1.50 74.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.64 0.63 0.59 0.67 0.62 0.62 10.45%

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