[IBHD] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[IBHD] I-BHD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 57.86%
YoY- 1156.95%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 127,224 108,010 85,149 66,653 46,490 35,528 31,297 154.49%
PBT 26,906 27,415 22,485 18,237 11,599 6,101 2,869 344.10%
Tax -3,457 -2,691 -1,644 -1,578 -1,175 -967 -823 160.10%
NP 23,449 24,724 20,841 16,659 10,424 5,134 2,046 407.57%
-
NP to SH 23,468 24,743 20,924 16,818 10,654 5,420 2,322 366.80%
-
Tax Rate 12.85% 9.82% 7.31% 8.65% 10.13% 15.85% 28.69% -
Total Cost 103,775 83,286 64,308 49,994 36,066 30,394 29,251 132.43%
-
Net Worth 186,820 184,816 177,847 177,910 106,522 106,035 162,736 9.62%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 45 45 45 45 10 10 10 172.31%
Div Payout % 0.19% 0.18% 0.22% 0.27% 0.10% 0.20% 0.46% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 186,820 184,816 177,847 177,910 106,522 106,035 162,736 9.62%
NOSH 113,914 114,084 114,004 114,045 106,522 106,035 106,363 4.67%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.43% 22.89% 24.48% 24.99% 22.42% 14.45% 6.54% -
ROE 12.56% 13.39% 11.77% 9.45% 10.00% 5.11% 1.43% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 111.68 94.68 74.69 58.44 43.64 33.51 29.42 143.14%
EPS 20.60 21.69 18.35 14.75 10.00 5.11 2.18 346.35%
DPS 0.04 0.04 0.04 0.04 0.01 0.01 0.01 151.77%
NAPS 1.64 1.62 1.56 1.56 1.00 1.00 1.53 4.73%
Adjusted Per Share Value based on latest NOSH - 114,045
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.85 5.82 4.58 3.59 2.50 1.91 1.69 153.99%
EPS 1.26 1.33 1.13 0.91 0.57 0.29 0.13 353.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1006 0.0995 0.0958 0.0958 0.0574 0.0571 0.0876 9.65%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.80 2.51 2.13 1.33 1.21 0.76 0.73 -
P/RPS 2.51 2.65 2.85 2.28 2.77 2.27 2.48 0.80%
P/EPS 13.59 11.57 11.61 9.02 12.10 14.87 33.44 -45.10%
EY 7.36 8.64 8.62 11.09 8.27 6.73 2.99 82.20%
DY 0.01 0.02 0.02 0.03 0.01 0.01 0.01 0.00%
P/NAPS 1.71 1.55 1.37 0.85 1.21 0.76 0.48 133.07%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 21/08/13 13/05/13 31/01/13 22/11/12 27/08/12 29/05/12 -
Price 2.66 2.73 3.04 1.37 1.27 0.88 0.75 -
P/RPS 2.38 2.88 4.07 2.34 2.91 2.63 2.55 -4.49%
P/EPS 12.91 12.59 16.56 9.29 12.70 17.22 34.36 -47.89%
EY 7.74 7.94 6.04 10.76 7.88 5.81 2.91 91.85%
DY 0.02 0.01 0.01 0.03 0.01 0.01 0.01 58.67%
P/NAPS 1.62 1.69 1.95 0.88 1.27 0.88 0.49 121.76%

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