[IBHD] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[IBHD] I-BHD
Announcement Date
18-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 31.36%
YoY- 21.06%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 129,106 105,324 127,815 102,835 102,864 113,581 86,676 30.33%
PBT 27,244 28,556 26,584 23,035 23,029 25,444 23,610 9.98%
Tax -9,581 -8,960 -6,972 -4,451 -8,884 -3,015 -8,947 4.65%
NP 17,663 19,596 19,612 18,584 14,145 22,429 14,663 13.17%
-
NP to SH 17,660 19,596 19,626 18,594 14,155 22,442 14,678 13.08%
-
Tax Rate 35.17% 31.38% 26.23% 19.32% 38.58% 11.85% 37.89% -
Total Cost 111,443 85,728 108,203 84,251 88,719 91,152 72,013 33.68%
-
Net Worth 965,795 944,569 944,169 924,387 904,642 904,061 893,443 5.31%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 965,795 944,569 944,169 924,387 904,642 904,061 893,443 5.31%
NOSH 1,008,185 1,007,934 1,060,864 1,062,514 1,064,285 1,063,601 1,063,623 -3.49%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 13.68% 18.61% 15.34% 18.07% 13.75% 19.75% 16.92% -
ROE 1.83% 2.07% 2.08% 2.01% 1.56% 2.48% 1.64% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.16 9.92 12.05 9.68 9.67 10.68 8.15 30.47%
EPS 1.66 1.85 1.85 1.75 1.33 2.11 1.38 13.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.89 0.87 0.85 0.85 0.84 5.46%
Adjusted Per Share Value based on latest NOSH - 1,062,514
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.95 5.67 6.88 5.54 5.54 6.12 4.67 30.25%
EPS 0.95 1.06 1.06 1.00 0.76 1.21 0.79 13.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.5086 0.5084 0.4977 0.4871 0.4868 0.481 5.31%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.515 0.57 0.605 0.605 0.59 0.57 0.50 -
P/RPS 4.23 5.74 5.02 5.93 6.10 5.34 6.14 -21.94%
P/EPS 30.95 30.87 32.70 30.61 44.36 27.01 36.23 -9.94%
EY 3.23 3.24 3.06 3.27 2.25 3.70 2.76 11.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.68 0.00 0.69 0.67 0.60 -3.35%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/10/17 17/07/17 18/04/17 16/02/17 24/10/16 20/07/16 -
Price 0.535 0.575 0.60 0.615 0.605 0.61 0.54 -
P/RPS 4.40 5.79 4.98 6.03 6.26 5.71 6.63 -23.85%
P/EPS 32.15 31.14 32.43 31.12 45.49 28.91 39.13 -12.24%
EY 3.11 3.21 3.08 3.21 2.20 3.46 2.56 13.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.67 0.00 0.71 0.72 0.64 -5.26%

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