[IBHD] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[IBHD] I-BHD
Announcement Date
20-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 12.79%
YoY- 16.39%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 405,956 383,569 354,806 296,443 262,492 257,390 251,451 37.58%
PBT 95,118 88,172 86,531 71,499 56,930 54,475 51,071 51.31%
Tax -25,297 -21,578 -18,369 -17,202 -8,773 -11,425 -10,068 84.71%
NP 69,821 66,594 68,162 54,297 48,157 43,050 41,003 42.55%
-
NP to SH 69,869 66,634 68,190 54,304 48,144 43,020 40,974 42.68%
-
Tax Rate 26.60% 24.47% 21.23% 24.06% 15.41% 20.97% 19.71% -
Total Cost 336,135 316,975 286,644 242,146 214,335 214,340 210,448 36.60%
-
Net Worth 924,387 904,642 904,061 893,443 879,170 859,858 855,599 5.28%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 924,387 904,642 904,061 893,443 879,170 859,858 855,599 5.28%
NOSH 1,062,514 1,064,285 1,063,601 1,063,623 1,059,241 1,061,554 1,056,296 0.39%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 17.20% 17.36% 19.21% 18.32% 18.35% 16.73% 16.31% -
ROE 7.56% 7.37% 7.54% 6.08% 5.48% 5.00% 4.79% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 38.21 36.04 33.36 27.87 24.78 24.25 23.80 37.06%
EPS 6.58 6.26 6.41 5.11 4.55 4.05 3.88 42.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.85 0.84 0.83 0.81 0.81 4.87%
Adjusted Per Share Value based on latest NOSH - 1,063,623
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 21.86 20.65 19.10 15.96 14.13 13.86 13.54 37.58%
EPS 3.76 3.59 3.67 2.92 2.59 2.32 2.21 42.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4977 0.4871 0.4868 0.481 0.4734 0.463 0.4607 5.28%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.605 0.59 0.57 0.50 0.50 0.50 0.525 -
P/RPS 1.58 1.64 1.71 1.79 2.02 2.06 2.21 -20.02%
P/EPS 9.20 9.42 8.89 9.79 11.00 12.34 13.53 -22.65%
EY 10.87 10.61 11.25 10.21 9.09 8.11 7.39 29.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.67 0.60 0.60 0.62 0.65 5.05%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/04/17 16/02/17 24/10/16 20/07/16 25/05/16 29/02/16 23/11/15 -
Price 0.615 0.605 0.61 0.54 0.52 0.48 0.54 -
P/RPS 1.61 1.68 1.83 1.94 2.10 1.98 2.27 -20.45%
P/EPS 9.35 9.66 9.51 10.58 11.44 11.84 13.92 -23.28%
EY 10.69 10.35 10.51 9.45 8.74 8.44 7.18 30.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.71 0.72 0.64 0.63 0.59 0.67 3.93%

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