[IBHD] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[IBHD] I-BHD
Announcement Date
24-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 3.3%
YoY- 12.35%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 256,859 375,144 456,281 500,943 521,594 465,080 438,838 -30.05%
PBT 60,243 76,781 98,123 109,514 107,400 105,419 101,204 -29.25%
Tax -19,541 -18,045 -28,003 -25,469 -26,053 -29,964 -29,267 -23.62%
NP 40,702 58,736 70,120 84,045 81,347 75,455 71,937 -31.61%
-
NP to SH 40,741 58,793 70,146 84,054 81,367 75,476 71,971 -31.59%
-
Tax Rate 32.44% 23.50% 28.54% 23.26% 24.26% 28.42% 28.92% -
Total Cost 216,157 316,408 386,161 416,898 440,247 389,625 366,901 -29.74%
-
Net Worth 1,029,474 1,029,474 1,029,474 1,040,087 1,018,861 965,795 944,569 5.91%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,029,474 1,029,474 1,029,474 1,040,087 1,018,861 965,795 944,569 5.91%
NOSH 1,012,397 1,009,709 1,009,498 1,008,667 1,008,230 1,008,185 1,007,934 0.29%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 15.85% 15.66% 15.37% 16.78% 15.60% 16.22% 16.39% -
ROE 3.96% 5.71% 6.81% 8.08% 7.99% 7.81% 7.62% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 24.20 35.35 42.99 47.20 49.15 43.82 41.35 -30.05%
EPS 3.84 5.54 6.61 7.92 7.67 7.11 6.78 -31.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.97 0.97 0.98 0.96 0.91 0.89 5.91%
Adjusted Per Share Value based on latest NOSH - 1,008,667
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 13.83 20.20 24.57 26.97 28.08 25.04 23.63 -30.05%
EPS 2.19 3.17 3.78 4.53 4.38 4.06 3.88 -31.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.5543 0.5543 0.56 0.5486 0.52 0.5086 5.90%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.43 0.38 0.505 0.50 0.50 0.515 0.57 -
P/RPS 1.78 1.08 1.17 1.06 1.02 1.18 1.38 18.51%
P/EPS 11.20 6.86 7.64 6.31 6.52 7.24 8.41 21.06%
EY 8.93 14.58 13.09 15.84 15.33 13.81 11.90 -17.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.52 0.51 0.52 0.57 0.64 -22.12%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 07/11/18 24/07/18 30/05/18 27/02/18 23/10/17 -
Price 0.39 0.425 0.46 0.525 0.485 0.535 0.575 -
P/RPS 1.61 1.20 1.07 1.11 0.99 1.22 1.39 10.30%
P/EPS 10.16 7.67 6.96 6.63 6.33 7.52 8.48 12.81%
EY 9.84 13.03 14.37 15.09 15.81 13.29 11.79 -11.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.47 0.54 0.51 0.59 0.65 -27.67%

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