[IBHD] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[IBHD] I-BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 109.67%
YoY- 688.69%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 167,448 145,830 119,617 105,948 88,629 85,293 80,214 63.55%
PBT 27,783 27,201 27,110 25,297 13,217 8,064 1,343 657.78%
Tax -1,279 -1,002 -153 -1,447 -1,797 -1,665 -919 24.72%
NP 26,504 26,199 26,957 23,850 11,420 6,399 424 1487.03%
-
NP to SH 26,406 26,106 26,866 23,689 11,298 6,339 369 1637.19%
-
Tax Rate 4.60% 3.68% 0.56% 5.72% 13.60% 20.65% 68.43% -
Total Cost 140,944 119,631 92,660 82,098 77,209 78,894 79,790 46.27%
-
Net Worth 1,170,098 1,170,098 867,515 1,159,600 1,148,231 1,148,231 1,136,739 1.95%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,170,098 1,170,098 867,515 1,159,600 1,148,231 1,148,231 1,136,739 1.95%
NOSH 1,857,299 1,857,299 1,857,299 1,136,863 1,136,863 1,136,863 1,136,863 38.83%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 15.83% 17.97% 22.54% 22.51% 12.89% 7.50% 0.53% -
ROE 2.26% 2.23% 3.10% 2.04% 0.98% 0.55% 0.03% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.02 7.85 8.69 9.32 7.80 7.50 7.06 17.79%
EPS 1.42 1.41 1.95 2.08 0.99 0.56 0.03 1217.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.63 1.02 1.01 1.01 1.00 -26.57%
Adjusted Per Share Value based on latest NOSH - 1,136,863
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.02 7.85 6.44 5.70 4.77 4.59 4.32 63.58%
EPS 1.42 1.41 1.45 1.28 0.61 0.34 0.02 1628.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.4671 0.6243 0.6182 0.6182 0.612 1.95%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.225 0.22 0.28 0.24 0.25 0.29 0.27 -
P/RPS 2.50 2.80 3.22 2.58 3.21 3.87 3.83 -24.81%
P/EPS 15.83 15.65 14.35 11.52 25.16 52.01 831.76 -92.92%
EY 6.32 6.39 6.97 8.68 3.98 1.92 0.12 1315.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.44 0.24 0.25 0.29 0.27 21.20%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 28/02/23 24/11/22 25/08/22 30/05/22 25/02/22 -
Price 0.265 0.225 0.255 0.275 0.245 0.28 0.285 -
P/RPS 2.94 2.87 2.94 2.95 3.14 3.73 4.04 -19.14%
P/EPS 18.64 16.01 13.07 13.20 24.65 50.22 877.97 -92.38%
EY 5.37 6.25 7.65 7.58 4.06 1.99 0.11 1245.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.40 0.27 0.24 0.28 0.29 28.09%

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