[IBHD] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[IBHD] I-BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -85.9%
YoY- -94.38%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 10,284 7,830 5,110 5,758 85,277 96,538 96,840 -77.54%
PBT 5,571 3,338 1,157 926 6,790 11,548 13,842 -45.45%
Tax -223 -296 -24 -65 -682 -612 -758 -55.73%
NP 5,348 3,042 1,133 861 6,108 10,936 13,084 -44.89%
-
NP to SH 4,338 3,042 1,133 861 6,108 10,936 13,084 -52.06%
-
Tax Rate 4.00% 8.87% 2.07% 7.02% 10.04% 5.30% 5.48% -
Total Cost 4,936 4,788 3,977 4,897 79,169 85,602 83,756 -84.82%
-
Net Worth 156,430 157,829 158,860 160,722 154,114 155,935 161,570 -2.13%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 31 31 31 31 5,321 5,321 5,321 -96.75%
Div Payout % 0.74% 1.05% 2.82% 3.71% 87.12% 48.66% 40.67% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 156,430 157,829 158,860 160,722 154,114 155,935 161,570 -2.13%
NOSH 106,415 105,925 106,617 106,438 106,285 106,078 106,296 0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 52.00% 38.85% 22.17% 14.95% 7.16% 11.33% 13.51% -
ROE 2.77% 1.93% 0.71% 0.54% 3.96% 7.01% 8.10% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.66 7.39 4.79 5.41 80.23 91.01 91.10 -77.56%
EPS 4.08 2.87 1.06 0.81 5.75 10.31 12.31 -52.07%
DPS 0.03 0.03 0.03 0.03 5.00 5.02 5.01 -96.69%
NAPS 1.47 1.49 1.49 1.51 1.45 1.47 1.52 -2.20%
Adjusted Per Share Value based on latest NOSH - 106,438
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.55 0.42 0.28 0.31 4.59 5.20 5.21 -77.63%
EPS 0.23 0.16 0.06 0.05 0.33 0.59 0.70 -52.35%
DPS 0.00 0.00 0.00 0.00 0.29 0.29 0.29 -
NAPS 0.0842 0.085 0.0855 0.0865 0.083 0.084 0.087 -2.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.80 0.86 0.89 0.93 0.98 0.89 0.75 -
P/RPS 8.28 11.63 18.57 17.19 1.22 0.98 0.82 366.51%
P/EPS 19.62 29.95 83.75 114.97 17.05 8.63 6.09 117.97%
EY 5.10 3.34 1.19 0.87 5.86 11.58 16.41 -54.08%
DY 0.04 0.03 0.03 0.03 5.10 5.64 6.67 -96.68%
P/NAPS 0.54 0.58 0.60 0.62 0.68 0.61 0.49 6.68%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 17/05/10 11/02/10 30/11/09 25/08/09 29/05/09 -
Price 0.79 0.86 0.91 0.91 1.14 0.99 0.89 -
P/RPS 8.17 11.63 18.99 16.82 1.42 1.09 0.98 310.61%
P/EPS 19.38 29.95 85.63 112.50 19.84 9.60 7.23 92.84%
EY 5.16 3.34 1.17 0.89 5.04 10.41 13.83 -48.14%
DY 0.04 0.03 0.03 0.03 4.39 5.07 5.62 -96.28%
P/NAPS 0.54 0.58 0.61 0.60 0.79 0.67 0.59 -5.72%

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