[IBHD] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[IBHD] I-BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 42.6%
YoY- -28.98%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 17,517 13,700 9,937 10,284 7,830 5,110 5,758 110.38%
PBT 4,539 5,057 3,829 5,571 3,338 1,157 926 189.39%
Tax -347 -387 -366 -223 -296 -24 -65 206.39%
NP 4,192 4,670 3,463 5,348 3,042 1,133 861 188.09%
-
NP to SH 3,384 3,799 2,514 4,338 3,042 1,133 861 149.67%
-
Tax Rate 7.64% 7.65% 9.56% 4.00% 8.87% 2.07% 7.02% -
Total Cost 13,325 9,030 6,474 4,936 4,788 3,977 4,897 95.26%
-
Net Worth 162,325 155,718 160,536 156,430 157,829 158,860 160,722 0.66%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 10 10 10 31 31 31 31 -53.06%
Div Payout % 0.31% 0.28% 0.42% 0.74% 1.05% 2.82% 3.71% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 162,325 155,718 160,536 156,430 157,829 158,860 160,722 0.66%
NOSH 107,500 103,125 106,315 106,415 105,925 106,617 106,438 0.66%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 23.93% 34.09% 34.85% 52.00% 38.85% 22.17% 14.95% -
ROE 2.08% 2.44% 1.57% 2.77% 1.93% 0.71% 0.54% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.29 13.28 9.35 9.66 7.39 4.79 5.41 108.94%
EPS 3.15 3.68 2.36 4.08 2.87 1.06 0.81 147.91%
DPS 0.01 0.01 0.01 0.03 0.03 0.03 0.03 -52.02%
NAPS 1.51 1.51 1.51 1.47 1.49 1.49 1.51 0.00%
Adjusted Per Share Value based on latest NOSH - 106,415
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.94 0.74 0.54 0.55 0.42 0.28 0.31 109.92%
EPS 0.18 0.20 0.14 0.23 0.16 0.06 0.05 135.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0874 0.0838 0.0864 0.0842 0.085 0.0855 0.0865 0.69%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.82 0.84 0.80 0.80 0.86 0.89 0.93 -
P/RPS 5.03 6.32 8.56 8.28 11.63 18.57 17.19 -56.02%
P/EPS 26.05 22.80 33.83 19.62 29.95 83.75 114.97 -62.93%
EY 3.84 4.39 2.96 5.10 3.34 1.19 0.87 169.80%
DY 0.01 0.01 0.01 0.04 0.03 0.03 0.03 -52.02%
P/NAPS 0.54 0.56 0.53 0.54 0.58 0.60 0.62 -8.82%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 25/05/11 28/02/11 29/11/10 30/08/10 17/05/10 11/02/10 -
Price 0.75 0.84 0.90 0.79 0.86 0.91 0.91 -
P/RPS 4.60 6.32 9.63 8.17 11.63 18.99 16.82 -57.96%
P/EPS 23.83 22.80 38.06 19.38 29.95 85.63 112.50 -64.56%
EY 4.20 4.39 2.63 5.16 3.34 1.17 0.89 182.14%
DY 0.01 0.01 0.01 0.04 0.03 0.03 0.03 -52.02%
P/NAPS 0.50 0.56 0.60 0.54 0.58 0.61 0.60 -11.47%

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