[IBHD] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[IBHD] I-BHD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -45.75%
YoY- 501.34%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 55,662 35,538 33,802 27,146 30,738 16,324 10,941 194.92%
PBT 36,197 3,689 8,015 5,082 10,120 4,198 3,085 414.04%
Tax -6,600 -1,020 -1,236 -158 -1,043 -254 -189 961.47%
NP 29,597 2,669 6,779 4,924 9,077 3,944 2,896 368.95%
-
NP to SH 29,578 2,677 6,788 4,925 9,078 3,952 2,969 361.05%
-
Tax Rate 18.23% 27.65% 15.42% 3.11% 10.31% 6.05% 6.13% -
Total Cost 26,065 32,869 27,023 22,222 21,661 12,380 8,045 118.48%
-
Net Worth 216,563 186,820 184,816 177,847 177,910 168,306 164,355 20.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 68 - - - 45 - - -
Div Payout % 0.23% - - - 0.50% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 216,563 186,820 184,816 177,847 177,910 168,306 164,355 20.12%
NOSH 113,980 113,914 114,084 114,004 114,045 106,522 106,035 4.92%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 53.17% 7.51% 20.06% 18.14% 29.53% 24.16% 26.47% -
ROE 13.66% 1.43% 3.67% 2.77% 5.10% 2.35% 1.81% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.83 31.20 29.63 23.81 26.95 15.32 10.32 181.04%
EPS 25.95 2.35 5.95 4.32 7.96 3.71 2.80 339.43%
DPS 0.06 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 1.90 1.64 1.62 1.56 1.56 1.58 1.55 14.49%
Adjusted Per Share Value based on latest NOSH - 114,004
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.00 1.91 1.82 1.46 1.65 0.88 0.59 194.82%
EPS 1.59 0.14 0.37 0.27 0.49 0.21 0.16 360.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1166 0.1006 0.0995 0.0958 0.0958 0.0906 0.0885 20.12%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.52 2.80 2.51 2.13 1.33 1.21 0.76 -
P/RPS 5.16 8.98 8.47 8.95 4.93 7.90 7.37 -21.10%
P/EPS 9.71 119.15 42.18 49.31 16.71 32.61 27.14 -49.50%
EY 10.30 0.84 2.37 2.03 5.98 3.07 3.68 98.23%
DY 0.02 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.33 1.71 1.55 1.37 0.85 0.77 0.49 94.22%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 18/11/13 21/08/13 13/05/13 31/01/13 22/11/12 27/08/12 -
Price 2.96 2.66 2.73 3.04 1.37 1.27 0.88 -
P/RPS 6.06 8.53 9.21 12.77 5.08 8.29 8.53 -20.33%
P/EPS 11.41 113.19 45.88 70.37 17.21 34.23 31.43 -49.01%
EY 8.77 0.88 2.18 1.42 5.81 2.92 3.18 96.29%
DY 0.02 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.56 1.62 1.69 1.95 0.88 0.80 0.57 95.30%

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