[IBHD] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[IBHD] I-BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -91.9%
YoY- -52.96%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 44,418 44,842 41,851 44,458 42,252 38,887 20,233 68.67%
PBT 7,166 6,075 2,325 1,764 6,268 17,426 1,743 155.97%
Tax -3,494 -532 -481 -1,066 2,089 -1,821 -204 561.02%
NP 3,672 5,543 1,844 698 8,357 15,605 1,539 78.27%
-
NP to SH 3,663 5,512 1,818 675 8,334 15,579 1,518 79.61%
-
Tax Rate 48.76% 8.76% 20.69% 60.43% -33.33% 10.45% 11.70% -
Total Cost 40,746 39,299 40,007 43,760 33,895 23,282 18,694 67.86%
-
Net Worth 1,170,098 1,170,098 1,170,098 1,170,098 867,515 1,159,600 1,148,231 1.26%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,170,098 1,170,098 1,170,098 1,170,098 867,515 1,159,600 1,148,231 1.26%
NOSH 1,857,299 1,857,299 1,857,299 1,857,299 1,857,299 1,136,863 1,136,863 38.58%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.27% 12.36% 4.41% 1.57% 19.78% 40.13% 7.61% -
ROE 0.31% 0.47% 0.16% 0.06% 0.96% 1.34% 0.13% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 2.39 2.41 2.25 2.39 3.07 3.42 1.78 21.64%
EPS 0.20 0.30 0.10 0.04 0.61 1.37 0.13 33.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.63 0.63 0.63 1.02 1.01 -26.93%
Adjusted Per Share Value based on latest NOSH - 1,857,299
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 2.39 2.41 2.25 2.39 2.27 2.09 1.09 68.53%
EPS 0.20 0.30 0.10 0.04 0.45 0.84 0.08 83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.63 0.63 0.4671 0.6243 0.6182 1.26%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.23 0.27 0.225 0.22 0.28 0.24 0.25 -
P/RPS 9.62 11.18 9.99 9.19 9.13 7.02 14.05 -22.26%
P/EPS 116.62 90.98 229.86 605.34 46.26 17.51 187.23 -27.00%
EY 0.86 1.10 0.44 0.17 2.16 5.71 0.53 37.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.36 0.35 0.44 0.24 0.25 29.77%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 28/11/23 29/08/23 30/05/23 28/02/23 24/11/22 25/08/22 -
Price 0.24 0.23 0.27 0.235 0.255 0.275 0.245 -
P/RPS 10.04 9.53 11.98 9.82 8.31 8.04 13.77 -18.94%
P/EPS 121.69 77.50 275.84 646.62 42.13 20.07 183.49 -23.89%
EY 0.82 1.29 0.36 0.15 2.37 4.98 0.55 30.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.37 0.43 0.37 0.40 0.27 0.24 35.73%

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