[IBHD] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[IBHD] I-BHD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -2.26%
YoY- -59.24%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 129,350 160,309 172,677 173,486 191,902 256,859 375,144 -50.86%
PBT 15,787 33,025 40,095 40,996 46,457 60,243 76,781 -65.19%
Tax -5,664 -12,574 -14,262 -12,403 -17,232 -19,541 -18,045 -53.84%
NP 10,123 20,451 25,833 28,593 29,225 40,702 58,736 -69.06%
-
NP to SH 10,119 20,434 25,776 28,592 29,253 40,741 58,793 -69.09%
-
Tax Rate 35.88% 38.07% 35.57% 30.25% 37.09% 32.44% 23.50% -
Total Cost 119,227 139,858 146,844 144,893 162,677 216,157 316,408 -47.86%
-
Net Worth 1,139,275 1,138,777 1,096,397 1,029,474 1,040,087 1,029,474 1,029,474 6.99%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,139,275 1,138,777 1,096,397 1,029,474 1,040,087 1,029,474 1,029,474 6.99%
NOSH 1,116,936 1,116,448 1,090,578 1,014,671 1,014,235 1,012,397 1,009,709 6.96%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.83% 12.76% 14.96% 16.48% 15.23% 15.85% 15.66% -
ROE 0.89% 1.79% 2.35% 2.78% 2.81% 3.96% 5.71% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 11.58 14.36 16.06 16.35 18.08 24.20 35.35 -52.51%
EPS 0.91 1.83 2.40 2.69 2.76 3.84 5.54 -70.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.02 1.02 0.97 0.98 0.97 0.97 3.41%
Adjusted Per Share Value based on latest NOSH - 1,014,671
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.96 8.63 9.30 9.34 10.33 13.83 20.20 -50.88%
EPS 0.54 1.10 1.39 1.54 1.58 2.19 3.17 -69.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6134 0.6131 0.5903 0.5543 0.56 0.5543 0.5543 6.99%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.155 0.14 0.245 0.285 0.39 0.43 0.38 -
P/RPS 1.34 0.98 1.53 1.74 2.16 1.78 1.08 15.48%
P/EPS 17.11 7.65 10.22 10.58 14.15 11.20 6.86 84.01%
EY 5.84 13.07 9.79 9.45 7.07 8.93 14.58 -45.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.24 0.29 0.40 0.44 0.39 -47.14%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 14/08/20 12/06/20 27/02/20 28/11/19 29/08/19 30/05/19 27/02/19 -
Price 0.17 0.165 0.21 0.21 0.325 0.39 0.425 -
P/RPS 1.47 1.15 1.31 1.28 1.80 1.61 1.20 14.50%
P/EPS 18.76 9.02 8.76 7.80 11.79 10.16 7.67 81.63%
EY 5.33 11.09 11.42 12.83 8.48 9.84 13.03 -44.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.16 0.21 0.22 0.33 0.40 0.44 -46.98%

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