[IBHD] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[IBHD] I-BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -2.24%
YoY- 50.06%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 102,864 113,581 86,676 80,448 74,101 55,218 52,725 55.81%
PBT 23,029 25,444 23,610 16,089 21,388 10,412 9,041 85.98%
Tax -8,884 -3,015 -8,947 -732 -5,675 -1,848 -518 559.34%
NP 14,145 22,429 14,663 15,357 15,713 8,564 8,523 39.96%
-
NP to SH 14,155 22,442 14,678 15,359 15,711 8,556 8,518 40.08%
-
Tax Rate 38.58% 11.85% 37.89% 4.55% 26.53% 17.75% 5.73% -
Total Cost 88,719 91,152 72,013 65,091 58,388 46,654 44,202 58.78%
-
Net Worth 904,642 904,061 893,443 879,170 859,858 855,599 862,447 3.22%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 904,642 904,061 893,443 879,170 859,858 855,599 862,447 3.22%
NOSH 1,064,285 1,063,601 1,063,623 1,059,241 1,061,554 1,056,296 1,064,749 -0.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 13.75% 19.75% 16.92% 19.09% 21.20% 15.51% 16.17% -
ROE 1.56% 2.48% 1.64% 1.75% 1.83% 1.00% 0.99% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 9.67 10.68 8.15 7.59 6.98 5.23 4.95 55.95%
EPS 1.33 2.11 1.38 1.45 1.48 0.81 0.80 40.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.85 0.84 0.83 0.81 0.81 0.81 3.25%
Adjusted Per Share Value based on latest NOSH - 1,059,241
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.54 6.12 4.67 4.33 3.99 2.97 2.84 55.80%
EPS 0.76 1.21 0.79 0.83 0.85 0.46 0.46 39.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4871 0.4868 0.481 0.4734 0.463 0.4607 0.4644 3.21%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.59 0.57 0.50 0.50 0.50 0.525 0.565 -
P/RPS 6.10 5.34 6.14 6.58 7.16 10.04 11.41 -34.00%
P/EPS 44.36 27.01 36.23 34.48 33.78 64.81 70.63 -26.55%
EY 2.25 3.70 2.76 2.90 2.96 1.54 1.42 35.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 0.60 0.60 0.62 0.65 0.70 -0.95%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 16/02/17 24/10/16 20/07/16 25/05/16 29/02/16 23/11/15 24/08/15 -
Price 0.605 0.61 0.54 0.52 0.48 0.54 0.505 -
P/RPS 6.26 5.71 6.63 6.85 6.88 10.33 10.20 -27.67%
P/EPS 45.49 28.91 39.13 35.86 32.43 66.67 63.13 -19.54%
EY 2.20 3.46 2.56 2.79 3.08 1.50 1.58 24.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.64 0.63 0.59 0.67 0.62 9.41%

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