[IBHD] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[IBHD] I-BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -49.81%
YoY- -46.78%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 46,490 35,528 31,297 27,229 20,168 17,517 13,700 125.31%
PBT 11,599 6,101 2,869 1,813 2,790 4,539 5,057 73.65%
Tax -1,175 -967 -823 -752 -390 -347 -387 109.25%
NP 10,424 5,134 2,046 1,061 2,400 4,192 4,670 70.54%
-
NP to SH 10,654 5,420 2,322 1,338 2,666 3,384 3,799 98.49%
-
Tax Rate 10.13% 15.85% 28.69% 41.48% 13.98% 7.64% 7.65% -
Total Cost 36,066 30,394 29,251 26,168 17,768 13,325 9,030 151.09%
-
Net Worth 106,522 106,035 162,736 106,449 160,249 162,325 155,718 -22.30%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 10 10 10 10 10 10 10 0.00%
Div Payout % 0.10% 0.20% 0.46% 0.80% 0.40% 0.31% 0.28% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 106,522 106,035 162,736 106,449 160,249 162,325 155,718 -22.30%
NOSH 106,522 106,035 106,363 106,449 106,833 107,500 103,125 2.17%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 22.42% 14.45% 6.54% 3.90% 11.90% 23.93% 34.09% -
ROE 10.00% 5.11% 1.43% 1.26% 1.66% 2.08% 2.44% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 43.64 33.51 29.42 25.58 18.88 16.29 13.28 120.55%
EPS 10.00 5.11 2.18 1.26 2.50 3.15 3.68 94.37%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
NAPS 1.00 1.00 1.53 1.00 1.50 1.51 1.51 -23.96%
Adjusted Per Share Value based on latest NOSH - 106,449
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.50 1.91 1.69 1.47 1.09 0.94 0.74 124.65%
EPS 0.57 0.29 0.13 0.07 0.14 0.18 0.20 100.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0574 0.0571 0.0876 0.0573 0.0863 0.0874 0.0838 -22.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.21 0.76 0.73 0.69 0.74 0.82 0.84 -
P/RPS 2.77 2.27 2.48 2.70 3.92 5.03 6.32 -42.21%
P/EPS 12.10 14.87 33.44 54.90 29.65 26.05 22.80 -34.37%
EY 8.27 6.73 2.99 1.82 3.37 3.84 4.39 52.35%
DY 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.00%
P/NAPS 1.21 0.76 0.48 0.69 0.49 0.54 0.56 66.89%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 27/08/12 29/05/12 27/02/12 24/11/11 22/08/11 25/05/11 -
Price 1.27 0.88 0.75 0.66 0.70 0.75 0.84 -
P/RPS 2.91 2.63 2.55 2.58 3.71 4.60 6.32 -40.28%
P/EPS 12.70 17.22 34.36 52.51 28.05 23.83 22.80 -32.22%
EY 7.88 5.81 2.91 1.90 3.56 4.20 4.39 47.54%
DY 0.01 0.01 0.01 0.02 0.01 0.01 0.01 0.00%
P/NAPS 1.27 0.88 0.49 0.66 0.47 0.50 0.56 72.35%

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