[IBHD] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[IBHD] I-BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 87.35%
YoY- 161.43%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 248,614 206,763 169,916 152,148 127,224 108,010 85,149 104.14%
PBT 87,656 73,929 56,260 52,983 26,906 27,415 22,485 147.49%
Tax -18,287 -16,130 -11,097 -9,014 -3,457 -2,691 -1,644 397.57%
NP 69,369 57,799 45,163 43,969 23,449 24,724 20,841 122.76%
-
NP to SH 69,324 57,764 45,146 43,968 23,468 24,743 20,924 122.08%
-
Tax Rate 20.86% 21.82% 19.72% 17.01% 12.85% 9.82% 7.31% -
Total Cost 179,245 148,964 124,753 108,179 103,775 83,286 64,308 97.93%
-
Net Worth 274,227 241,719 222,445 216,563 186,820 184,816 177,847 33.43%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 68 68 68 68 45 45 45 31.65%
Div Payout % 0.10% 0.12% 0.15% 0.16% 0.19% 0.18% 0.22% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 274,227 241,719 222,445 216,563 186,820 184,816 177,847 33.43%
NOSH 228,523 114,018 114,074 113,980 113,914 114,084 114,004 58.91%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 27.90% 27.95% 26.58% 28.90% 18.43% 22.89% 24.48% -
ROE 25.28% 23.90% 20.30% 20.30% 12.56% 13.39% 11.77% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 108.79 181.34 148.95 133.49 111.68 94.68 74.69 28.46%
EPS 30.34 50.66 39.58 38.57 20.60 21.69 18.35 39.78%
DPS 0.03 0.06 0.06 0.06 0.04 0.04 0.04 -17.43%
NAPS 1.20 2.12 1.95 1.90 1.64 1.62 1.56 -16.03%
Adjusted Per Share Value based on latest NOSH - 113,980
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.39 11.13 9.15 8.19 6.85 5.82 4.58 104.32%
EPS 3.73 3.11 2.43 2.37 1.26 1.33 1.13 121.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1476 0.1301 0.1198 0.1166 0.1006 0.0995 0.0958 33.36%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.10 3.35 2.90 2.52 2.80 2.51 2.13 -
P/RPS 1.01 1.85 1.95 1.89 2.51 2.65 2.85 -49.88%
P/EPS 3.63 6.61 7.33 6.53 13.59 11.57 11.61 -53.90%
EY 27.58 15.12 13.65 15.31 7.36 8.64 8.62 116.97%
DY 0.03 0.02 0.02 0.02 0.01 0.02 0.02 31.00%
P/NAPS 0.92 1.58 1.49 1.33 1.71 1.55 1.37 -23.29%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 08/08/14 29/05/14 28/02/14 18/11/13 21/08/13 13/05/13 -
Price 0.725 1.88 3.34 2.96 2.66 2.73 3.04 -
P/RPS 0.67 1.04 2.24 2.22 2.38 2.88 4.07 -69.93%
P/EPS 2.39 3.71 8.44 7.67 12.91 12.59 16.56 -72.45%
EY 41.84 26.95 11.85 13.03 7.74 7.94 6.04 262.95%
DY 0.04 0.03 0.02 0.02 0.02 0.01 0.01 151.77%
P/NAPS 0.60 0.89 1.71 1.56 1.62 1.69 1.95 -54.39%

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