[IBHD] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[IBHD] I-BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 133.42%
YoY- 60.17%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 85,149 66,653 46,490 35,528 31,297 27,229 20,168 160.99%
PBT 22,485 18,237 11,599 6,101 2,869 1,813 2,790 301.45%
Tax -1,644 -1,578 -1,175 -967 -823 -752 -390 160.72%
NP 20,841 16,659 10,424 5,134 2,046 1,061 2,400 321.92%
-
NP to SH 20,924 16,818 10,654 5,420 2,322 1,338 2,666 294.43%
-
Tax Rate 7.31% 8.65% 10.13% 15.85% 28.69% 41.48% 13.98% -
Total Cost 64,308 49,994 36,066 30,394 29,251 26,168 17,768 135.54%
-
Net Worth 177,847 177,910 106,522 106,035 162,736 106,449 160,249 7.18%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 45 45 10 10 10 10 10 172.31%
Div Payout % 0.22% 0.27% 0.10% 0.20% 0.46% 0.80% 0.40% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 177,847 177,910 106,522 106,035 162,736 106,449 160,249 7.18%
NOSH 114,004 114,045 106,522 106,035 106,363 106,449 106,833 4.42%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 24.48% 24.99% 22.42% 14.45% 6.54% 3.90% 11.90% -
ROE 11.77% 9.45% 10.00% 5.11% 1.43% 1.26% 1.66% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 74.69 58.44 43.64 33.51 29.42 25.58 18.88 149.92%
EPS 18.35 14.75 10.00 5.11 2.18 1.26 2.50 277.22%
DPS 0.04 0.04 0.01 0.01 0.01 0.01 0.01 151.77%
NAPS 1.56 1.56 1.00 1.00 1.53 1.00 1.50 2.64%
Adjusted Per Share Value based on latest NOSH - 106,035
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.58 3.59 2.50 1.91 1.69 1.47 1.09 160.16%
EPS 1.13 0.91 0.57 0.29 0.13 0.07 0.14 301.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0958 0.0958 0.0574 0.0571 0.0876 0.0573 0.0863 7.20%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.13 1.33 1.21 0.76 0.73 0.69 0.74 -
P/RPS 2.85 2.28 2.77 2.27 2.48 2.70 3.92 -19.12%
P/EPS 11.61 9.02 12.10 14.87 33.44 54.90 29.65 -46.44%
EY 8.62 11.09 8.27 6.73 2.99 1.82 3.37 86.92%
DY 0.02 0.03 0.01 0.01 0.01 0.01 0.01 58.67%
P/NAPS 1.37 0.85 1.21 0.76 0.48 0.69 0.49 98.34%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 13/05/13 31/01/13 22/11/12 27/08/12 29/05/12 27/02/12 24/11/11 -
Price 3.04 1.37 1.27 0.88 0.75 0.66 0.70 -
P/RPS 4.07 2.34 2.91 2.63 2.55 2.58 3.71 6.36%
P/EPS 16.56 9.29 12.70 17.22 34.36 52.51 28.05 -29.60%
EY 6.04 10.76 7.88 5.81 2.91 1.90 3.56 42.20%
DY 0.01 0.03 0.01 0.01 0.01 0.02 0.01 0.00%
P/NAPS 1.95 0.88 1.27 0.88 0.49 0.66 0.47 157.97%

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