[IBHD] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[IBHD] I-BHD
Announcement Date
23-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -3.8%
YoY- 5.54%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 500,943 521,594 465,080 438,838 447,095 405,956 383,569 19.53%
PBT 109,514 107,400 105,419 101,204 98,092 95,118 88,172 15.59%
Tax -25,469 -26,053 -29,964 -29,267 -23,322 -25,297 -21,578 11.72%
NP 84,045 81,347 75,455 71,937 74,770 69,821 66,594 16.83%
-
NP to SH 84,054 81,367 75,476 71,971 74,817 69,869 66,634 16.79%
-
Tax Rate 23.26% 24.26% 28.42% 28.92% 23.78% 26.60% 24.47% -
Total Cost 416,898 440,247 389,625 366,901 372,325 336,135 316,975 20.10%
-
Net Worth 1,040,087 1,018,861 965,795 944,569 944,169 924,387 904,642 9.77%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,040,087 1,018,861 965,795 944,569 944,169 924,387 904,642 9.77%
NOSH 1,008,667 1,008,230 1,008,185 1,007,934 1,060,864 1,062,514 1,064,285 -3.52%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 16.78% 15.60% 16.22% 16.39% 16.72% 17.20% 17.36% -
ROE 8.08% 7.99% 7.81% 7.62% 7.92% 7.56% 7.37% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 47.20 49.15 43.82 41.35 42.14 38.21 36.04 19.76%
EPS 7.92 7.67 7.11 6.78 7.05 6.58 6.26 17.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.96 0.91 0.89 0.89 0.87 0.85 9.98%
Adjusted Per Share Value based on latest NOSH - 1,007,934
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 26.97 28.08 25.04 23.63 24.07 21.86 20.65 19.54%
EPS 4.53 4.38 4.06 3.88 4.03 3.76 3.59 16.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.5486 0.52 0.5086 0.5084 0.4977 0.4871 9.77%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.50 0.50 0.515 0.57 0.605 0.605 0.59 -
P/RPS 1.06 1.02 1.18 1.38 1.44 1.58 1.64 -25.30%
P/EPS 6.31 6.52 7.24 8.41 8.58 9.20 9.42 -23.49%
EY 15.84 15.33 13.81 11.90 11.66 10.87 10.61 30.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.57 0.64 0.68 0.70 0.69 -18.29%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/07/18 30/05/18 27/02/18 23/10/17 17/07/17 18/04/17 16/02/17 -
Price 0.525 0.485 0.535 0.575 0.60 0.615 0.605 -
P/RPS 1.11 0.99 1.22 1.39 1.42 1.61 1.68 -24.19%
P/EPS 6.63 6.33 7.52 8.48 8.51 9.35 9.66 -22.24%
EY 15.09 15.81 13.29 11.79 11.75 10.69 10.35 28.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.51 0.59 0.65 0.67 0.71 0.71 -16.72%

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