[IBHD] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[IBHD] I-BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 13.41%
YoY- 7180.76%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 173,403 167,448 145,830 119,617 105,948 88,629 85,293 60.41%
PBT 16,432 27,783 27,201 27,110 25,297 13,217 8,064 60.65%
Tax 10 -1,279 -1,002 -153 -1,447 -1,797 -1,665 -
NP 16,442 26,504 26,199 26,957 23,850 11,420 6,399 87.49%
-
NP to SH 16,339 26,406 26,106 26,866 23,689 11,298 6,339 87.88%
-
Tax Rate -0.06% 4.60% 3.68% 0.56% 5.72% 13.60% 20.65% -
Total Cost 156,961 140,944 119,631 92,660 82,098 77,209 78,894 58.11%
-
Net Worth 1,170,098 1,170,098 1,170,098 867,515 1,159,600 1,148,231 1,148,231 1.26%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,170,098 1,170,098 1,170,098 867,515 1,159,600 1,148,231 1,148,231 1.26%
NOSH 1,857,299 1,857,299 1,857,299 1,857,299 1,136,863 1,136,863 1,136,863 38.67%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.48% 15.83% 17.97% 22.54% 22.51% 12.89% 7.50% -
ROE 1.40% 2.26% 2.23% 3.10% 2.04% 0.98% 0.55% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.34 9.02 7.85 8.69 9.32 7.80 7.50 15.73%
EPS 0.88 1.42 1.41 1.95 2.08 0.99 0.56 35.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.63 0.63 1.02 1.01 1.01 -26.97%
Adjusted Per Share Value based on latest NOSH - 1,857,299
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 9.34 9.02 7.85 6.44 5.70 4.77 4.59 60.50%
EPS 0.88 1.42 1.41 1.45 1.28 0.61 0.34 88.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.63 0.4671 0.6243 0.6182 0.6182 1.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.27 0.225 0.22 0.28 0.24 0.25 0.29 -
P/RPS 2.89 2.50 2.80 3.22 2.58 3.21 3.87 -17.67%
P/EPS 30.69 15.83 15.65 14.35 11.52 25.16 52.01 -29.62%
EY 3.26 6.32 6.39 6.97 8.68 3.98 1.92 42.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.36 0.35 0.44 0.24 0.25 0.29 29.99%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 30/05/23 28/02/23 24/11/22 25/08/22 30/05/22 -
Price 0.23 0.265 0.225 0.255 0.275 0.245 0.28 -
P/RPS 2.46 2.94 2.87 2.94 2.95 3.14 3.73 -24.21%
P/EPS 26.14 18.64 16.01 13.07 13.20 24.65 50.22 -35.26%
EY 3.82 5.37 6.25 7.65 7.58 4.06 1.99 54.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.36 0.40 0.27 0.24 0.28 20.39%

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