[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

Qtrly Report FS_311209.pdf

Latest QR

Upcoming QR

IBHD's Result

IBHD's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	10,284	7,830	5,110	5,758	85,277	96,538	96,840	-77.54%
YoY %	31.34%	53.23%	-11.25%	-93.25%	-11.66%	-0.31%	-	-
Horiz. %	10.62%	8.09%	5.28%	5.95%	88.06%	99.69%	100.00%	-
PBT	5,571	3,338	1,157	926	6,790	11,548	13,842	-45.45%
YoY %	66.90%	188.50%	24.95%	-86.36%	-41.20%	-16.57%	-	-
Horiz. %	40.25%	24.12%	8.36%	6.69%	49.05%	83.43%	100.00%	-
Tax	-223	-296	-24	-65	-682	-612	-758	-55.73%
YoY %	24.66%	-1,133.33%	63.08%	90.47%	-11.44%	19.26%	-	-
Horiz. %	29.42%	39.05%	3.17%	8.58%	89.97%	80.74%	100.00%	-
NP	5,348	3,042	1,133	861	6,108	10,936	13,084	-44.89%
YoY %	75.81%	168.49%	31.59%	-85.90%	-44.15%	-16.42%	-	-
Horiz. %	40.87%	23.25%	8.66%	6.58%	46.68%	83.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,338	3,042	1,133	861	6,108	10,936	13,084	-52.06%
YoY %	42.60%	168.49%	31.59%	-85.90%	-44.15%	-16.42%	-	-
Horiz. %	33.15%	23.25%	8.66%	6.58%	46.68%	83.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.00%	8.87%	2.07%	7.02%	10.04%	5.30%	5.48%	-
YoY %	-54.90%	328.50%	-70.51%	-30.08%	89.43%	-3.28%	-	-
Horiz. %	72.99%	161.86%	37.77%	128.10%	183.21%	96.72%	100.00%	-
Total Cost	4,936	4,788	3,977	4,897	79,169	85,602	83,756	-84.82%
YoY %	3.09%	20.39%	-18.79%	-93.81%	-7.52%	2.20%	-	-
Horiz. %	5.89%	5.72%	4.75%	5.85%	94.52%	102.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	156,430	157,829	158,860	160,722	154,114	155,935	161,570	-2.13%
YoY %	-0.89%	-0.65%	-1.16%	4.29%	-1.17%	-3.49%	-	-
Horiz. %	96.82%	97.68%	98.32%	99.48%	95.39%	96.51%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	31	31	31	31	5,321	5,321	5,321	-96.75%
YoY %	0.00%	0.00%	0.00%	-99.42%	0.00%	0.00%	-	-
Horiz. %	0.58%	0.58%	0.58%	0.58%	100.00%	100.00%	100.00%	-
Div Payout %	0.74%	1.05%	2.82%	3.71%	87.12%	48.66%	40.67%	-
YoY %	-29.52%	-62.77%	-23.99%	-95.74%	79.04%	19.65%	-	-
Horiz. %	1.82%	2.58%	6.93%	9.12%	214.21%	119.65%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	156,430	157,829	158,860	160,722	154,114	155,935	161,570	-2.13%
YoY %	-0.89%	-0.65%	-1.16%	4.29%	-1.17%	-3.49%	-	-
Horiz. %	96.82%	97.68%	98.32%	99.48%	95.39%	96.51%	100.00%	-
NOSH	106,415	105,925	106,617	106,438	106,285	106,078	106,296	0.07%
YoY %	0.46%	-0.65%	0.17%	0.14%	0.20%	-0.21%	-	-
Horiz. %	100.11%	99.65%	100.30%	100.13%	99.99%	99.79%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	52.00%	38.85%	22.17%	14.95%	7.16%	11.33%	13.51%	-
YoY %	33.85%	75.24%	48.29%	108.80%	-36.80%	-16.14%	-	-
Horiz. %	384.90%	287.56%	164.10%	110.66%	53.00%	83.86%	100.00%	-
ROE	2.77%	1.93%	0.71%	0.54%	3.96%	7.01%	8.10%	-
YoY %	43.52%	171.83%	31.48%	-86.36%	-43.51%	-13.46%	-	-
Horiz. %	34.20%	23.83%	8.77%	6.67%	48.89%	86.54%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	9.66	7.39	4.79	5.41	80.23	91.01	91.10	-77.56%
YoY %	30.72%	54.28%	-11.46%	-93.26%	-11.84%	-0.10%	-	-
Horiz. %	10.60%	8.11%	5.26%	5.94%	88.07%	99.90%	100.00%	-
EPS	4.08	2.87	1.06	0.81	5.75	10.31	12.31	-52.07%
YoY %	42.16%	170.75%	30.86%	-85.91%	-44.23%	-16.25%	-	-
Horiz. %	33.14%	23.31%	8.61%	6.58%	46.71%	83.75%	100.00%	-
DPS	0.03	0.03	0.03	0.03	5.00	5.02	5.01	-96.69%
YoY %	0.00%	0.00%	0.00%	-99.40%	-0.40%	0.20%	-	-
Horiz. %	0.60%	0.60%	0.60%	0.60%	99.80%	100.20%	100.00%	-
NAPS	1.47	1.49	1.49	1.51	1.45	1.47	1.52	-2.20%
YoY %	-1.34%	0.00%	-1.32%	4.14%	-1.36%	-3.29%	-	-
Horiz. %	96.71%	98.03%	98.03%	99.34%	95.39%	96.71%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 106,438
RPS	0.55	0.42	0.28	0.31	4.59	5.20	5.21	-77.63%
YoY %	30.95%	50.00%	-9.68%	-93.25%	-11.73%	-0.19%	-	-
Horiz. %	10.56%	8.06%	5.37%	5.95%	88.10%	99.81%	100.00%	-
EPS	0.23	0.16	0.06	0.05	0.33	0.59	0.70	-52.35%
YoY %	43.75%	166.67%	20.00%	-84.85%	-44.07%	-15.71%	-	-
Horiz. %	32.86%	22.86%	8.57%	7.14%	47.14%	84.29%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.29	0.29	0.29	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	0.0842	0.085	0.0855	0.0865	0.083	0.084	0.087	-2.15%
YoY %	-0.94%	-0.58%	-1.16%	4.22%	-1.19%	-3.45%	-	-
Horiz. %	96.78%	97.70%	98.28%	99.43%	95.40%	96.55%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-28.80%	-37.37%	8.03%	1,309.02%	24.49%	19.51%	-	-
Horiz. %	1,009.76%	1,418.29%	2,264.63%	2,096.34%	148.78%	119.51%	100.00%	-
P/EPS	19.62	29.95	83.75	114.97	17.05	8.63	6.09	117.97%
YoY %	-34.49%	-64.24%	-27.15%	574.31%	97.57%	41.71%	-	-
Horiz. %	322.17%	491.79%	1,375.21%	1,887.85%	279.97%	141.71%	100.00%	-
EY	5.10	3.34	1.19	0.87	5.86	11.58	16.41	-54.08%
YoY %	52.69%	180.67%	36.78%	-85.15%	-49.40%	-29.43%	-	-
Horiz. %	31.08%	20.35%	7.25%	5.30%	35.71%	70.57%	100.00%	-
DY	0.04	0.03	0.03	0.03	5.10	5.64	6.67	-96.68%
YoY %	33.33%	0.00%	0.00%	-99.41%	-9.57%	-15.44%	-	-
Horiz. %	0.60%	0.45%	0.45%	0.45%	76.46%	84.56%	100.00%	-
P/NAPS	0.54	0.58	0.60	0.62	0.68	0.61	0.49	6.68%
YoY %	-6.90%	-3.33%	-3.23%	-8.82%	11.48%	24.49%	-	-
Horiz. %	110.20%	118.37%	122.45%	126.53%	138.78%	124.49%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-29.75%	-38.76%	12.90%	1,084.51%	30.28%	11.22%	-	-
Horiz. %	833.67%	1,186.73%	1,937.76%	1,716.33%	144.90%	111.22%	100.00%	-
P/EPS	19.38	29.95	85.63	112.50	19.84	9.60	7.23	92.84%
YoY %	-35.29%	-65.02%	-23.88%	467.04%	106.67%	32.78%	-	-
Horiz. %	268.05%	414.25%	1,184.37%	1,556.02%	274.41%	132.78%	100.00%	-
EY	5.16	3.34	1.17	0.89	5.04	10.41	13.83	-48.14%
YoY %	54.49%	185.47%	31.46%	-82.34%	-51.59%	-24.73%	-	-
Horiz. %	37.31%	24.15%	8.46%	6.44%	36.44%	75.27%	100.00%	-
DY	0.04	0.03	0.03	0.03	4.39	5.07	5.62	-96.28%
YoY %	33.33%	0.00%	0.00%	-99.32%	-13.41%	-9.79%	-	-
Horiz. %	0.71%	0.53%	0.53%	0.53%	78.11%	90.21%	100.00%	-
P/NAPS	0.54	0.58	0.61	0.60	0.79	0.67	0.59	-5.72%
YoY %	-6.90%	-4.92%	1.67%	-24.05%	17.91%	13.56%	-	-
Horiz. %	91.53%	98.31%	103.39%	101.69%	133.90%	113.56%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos