[IBHD] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[IBHD] I-BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.15%
YoY- 120.27%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 206,763 169,916 152,148 127,224 108,010 85,149 66,653 113.14%
PBT 73,929 56,260 52,983 26,906 27,415 22,485 18,237 154.89%
Tax -16,130 -11,097 -9,014 -3,457 -2,691 -1,644 -1,578 373.00%
NP 57,799 45,163 43,969 23,449 24,724 20,841 16,659 129.70%
-
NP to SH 57,764 45,146 43,968 23,468 24,743 20,924 16,818 128.15%
-
Tax Rate 21.82% 19.72% 17.01% 12.85% 9.82% 7.31% 8.65% -
Total Cost 148,964 124,753 108,179 103,775 83,286 64,308 49,994 107.48%
-
Net Worth 241,719 222,445 216,563 186,820 184,816 177,847 177,910 22.73%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 68 68 68 45 45 45 45 31.78%
Div Payout % 0.12% 0.15% 0.16% 0.19% 0.18% 0.22% 0.27% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 241,719 222,445 216,563 186,820 184,816 177,847 177,910 22.73%
NOSH 114,018 114,074 113,980 113,914 114,084 114,004 114,045 -0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 27.95% 26.58% 28.90% 18.43% 22.89% 24.48% 24.99% -
ROE 23.90% 20.30% 20.30% 12.56% 13.39% 11.77% 9.45% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 181.34 148.95 133.49 111.68 94.68 74.69 58.44 113.18%
EPS 50.66 39.58 38.57 20.60 21.69 18.35 14.75 128.15%
DPS 0.06 0.06 0.06 0.04 0.04 0.04 0.04 31.13%
NAPS 2.12 1.95 1.90 1.64 1.62 1.56 1.56 22.75%
Adjusted Per Share Value based on latest NOSH - 113,914
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.13 9.15 8.19 6.85 5.82 4.58 3.59 113.05%
EPS 3.11 2.43 2.37 1.26 1.33 1.13 0.91 127.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1301 0.1198 0.1166 0.1006 0.0995 0.0958 0.0958 22.70%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.35 2.90 2.52 2.80 2.51 2.13 1.33 -
P/RPS 1.85 1.95 1.89 2.51 2.65 2.85 2.28 -13.03%
P/EPS 6.61 7.33 6.53 13.59 11.57 11.61 9.02 -18.76%
EY 15.12 13.65 15.31 7.36 8.64 8.62 11.09 23.02%
DY 0.02 0.02 0.02 0.01 0.02 0.02 0.03 -23.74%
P/NAPS 1.58 1.49 1.33 1.71 1.55 1.37 0.85 51.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 08/08/14 29/05/14 28/02/14 18/11/13 21/08/13 13/05/13 31/01/13 -
Price 1.88 3.34 2.96 2.66 2.73 3.04 1.37 -
P/RPS 1.04 2.24 2.22 2.38 2.88 4.07 2.34 -41.84%
P/EPS 3.71 8.44 7.67 12.91 12.59 16.56 9.29 -45.86%
EY 26.95 11.85 13.03 7.74 7.94 6.04 10.76 84.74%
DY 0.03 0.02 0.02 0.02 0.01 0.01 0.03 0.00%
P/NAPS 0.89 1.71 1.56 1.62 1.69 1.95 0.88 0.75%

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