[IBHD] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[IBHD] I-BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 109.17%
YoY- -88.86%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 105,948 88,629 85,293 80,214 58,868 74,735 69,086 32.95%
PBT 25,297 13,217 8,064 1,343 892 -2,983 -1,899 -
Tax -1,447 -1,797 -1,665 -919 -4,962 -3,307 -404 133.91%
NP 23,850 11,420 6,399 424 -4,070 -6,290 -2,303 -
-
NP to SH 23,689 11,298 6,339 369 -4,024 -6,265 -2,314 -
-
Tax Rate 5.72% 13.60% 20.65% 68.43% 556.28% - - -
Total Cost 82,098 77,209 78,894 79,790 62,938 81,025 71,389 9.75%
-
Net Worth 1,159,600 1,148,231 1,148,231 1,136,739 1,181,705 1,166,968 1,174,520 -0.84%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,159,600 1,148,231 1,148,231 1,136,739 1,181,705 1,166,968 1,174,520 -0.84%
NOSH 1,136,863 1,136,863 1,136,863 1,136,863 1,136,491 1,136,068 1,118,591 1.08%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 22.51% 12.89% 7.50% 0.53% -6.91% -8.42% -3.33% -
ROE 2.04% 0.98% 0.55% 0.03% -0.34% -0.54% -0.20% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.32 7.80 7.50 7.06 5.18 6.60 6.18 31.47%
EPS 2.08 0.99 0.56 0.03 -0.35 -0.55 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.01 1.01 1.00 1.04 1.03 1.05 -1.91%
Adjusted Per Share Value based on latest NOSH - 1,136,863
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.70 4.77 4.59 4.32 3.17 4.02 3.72 32.87%
EPS 1.28 0.61 0.34 0.02 -0.22 -0.34 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6243 0.6182 0.6182 0.612 0.6362 0.6283 0.6324 -0.85%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.24 0.25 0.29 0.27 0.265 0.29 0.31 -
P/RPS 2.58 3.21 3.87 3.83 5.11 4.40 5.02 -35.81%
P/EPS 11.52 25.16 52.01 831.76 -74.83 -52.44 -149.85 -
EY 8.68 3.98 1.92 0.12 -1.34 -1.91 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.29 0.27 0.25 0.28 0.30 -13.81%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 30/05/22 25/02/22 24/11/21 25/08/21 27/05/21 -
Price 0.275 0.245 0.28 0.285 0.28 0.29 0.30 -
P/RPS 2.95 3.14 3.73 4.04 5.40 4.40 4.86 -28.28%
P/EPS 13.20 24.65 50.22 877.97 -79.06 -52.44 -145.02 -
EY 7.58 4.06 1.99 0.11 -1.26 -1.91 -0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.28 0.29 0.27 0.28 0.29 -4.64%

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