[IBHD] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[IBHD] I-BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -10.92%
YoY- 11.24%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 31,297 27,229 20,168 17,517 13,700 9,937 10,284 109.86%
PBT 2,869 1,813 2,790 4,539 5,057 3,829 5,571 -35.72%
Tax -823 -752 -390 -347 -387 -366 -223 138.62%
NP 2,046 1,061 2,400 4,192 4,670 3,463 5,348 -47.26%
-
NP to SH 2,322 1,338 2,666 3,384 3,799 2,514 4,338 -34.05%
-
Tax Rate 28.69% 41.48% 13.98% 7.64% 7.65% 9.56% 4.00% -
Total Cost 29,251 26,168 17,768 13,325 9,030 6,474 4,936 227.11%
-
Net Worth 162,736 106,449 160,249 162,325 155,718 160,536 156,430 2.66%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 10 10 10 10 10 10 31 -52.93%
Div Payout % 0.46% 0.80% 0.40% 0.31% 0.28% 0.42% 0.74% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 162,736 106,449 160,249 162,325 155,718 160,536 156,430 2.66%
NOSH 106,363 106,449 106,833 107,500 103,125 106,315 106,415 -0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.54% 3.90% 11.90% 23.93% 34.09% 34.85% 52.00% -
ROE 1.43% 1.26% 1.66% 2.08% 2.44% 1.57% 2.77% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 29.42 25.58 18.88 16.29 13.28 9.35 9.66 109.96%
EPS 2.18 1.26 2.50 3.15 3.68 2.36 4.08 -34.12%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.03 -51.89%
NAPS 1.53 1.00 1.50 1.51 1.51 1.51 1.47 2.70%
Adjusted Per Share Value based on latest NOSH - 107,500
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.69 1.47 1.09 0.94 0.74 0.54 0.55 111.21%
EPS 0.13 0.07 0.14 0.18 0.20 0.14 0.23 -31.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0876 0.0573 0.0863 0.0874 0.0838 0.0864 0.0842 2.67%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.73 0.69 0.74 0.82 0.84 0.80 0.80 -
P/RPS 2.48 2.70 3.92 5.03 6.32 8.56 8.28 -55.20%
P/EPS 33.44 54.90 29.65 26.05 22.80 33.83 19.62 42.63%
EY 2.99 1.82 3.37 3.84 4.39 2.96 5.10 -29.92%
DY 0.01 0.01 0.01 0.01 0.01 0.01 0.04 -60.28%
P/NAPS 0.48 0.69 0.49 0.54 0.56 0.53 0.54 -7.54%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 24/11/11 22/08/11 25/05/11 28/02/11 29/11/10 -
Price 0.75 0.66 0.70 0.75 0.84 0.90 0.79 -
P/RPS 2.55 2.58 3.71 4.60 6.32 9.63 8.17 -53.95%
P/EPS 34.36 52.51 28.05 23.83 22.80 38.06 19.38 46.43%
EY 2.91 1.90 3.56 4.20 4.39 2.63 5.16 -31.71%
DY 0.01 0.02 0.01 0.01 0.01 0.01 0.04 -60.28%
P/NAPS 0.49 0.66 0.47 0.50 0.56 0.60 0.54 -6.26%

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