[IHB] QoQ TTM Result on 30-Sep-2016 [#3]

Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 33.91%
YoY- 136.98%
Quarter Report
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 188,126 171,944 168,852 164,797 169,476 160,815 160,696 11.08%
PBT -811 570 1,036 1,748 1,634 -3,050 -4,018 -65.62%
Tax -380 -532 -418 -245 -540 -517 -499 -16.62%
NP -1,191 38 618 1,503 1,094 -3,567 -4,517 -58.91%
-
NP to SH -1,005 188 674 1,548 1,156 -3,440 -4,375 -62.52%
-
Tax Rate - 93.33% 40.35% 14.02% 33.05% - - -
Total Cost 189,317 171,906 168,234 163,294 168,382 164,382 165,213 9.51%
-
Net Worth 94,379 90,275 89,760 88,440 80,400 84,587 88,323 4.52%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 94,379 90,275 89,760 88,440 80,400 84,587 88,323 4.52%
NOSH 145,200 132,758 132,000 132,000 120,000 126,250 131,826 6.66%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -0.63% 0.02% 0.37% 0.91% 0.65% -2.22% -2.81% -
ROE -1.06% 0.21% 0.75% 1.75% 1.44% -4.07% -4.95% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 129.56 129.52 127.92 124.85 141.23 127.38 121.90 4.15%
EPS -0.69 0.14 0.51 1.17 0.96 -2.72 -3.32 -64.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.68 0.68 0.67 0.67 0.67 0.67 -2.00%
Adjusted Per Share Value based on latest NOSH - 132,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 44.21 40.40 39.68 38.73 39.82 37.79 37.76 11.09%
EPS -0.24 0.04 0.16 0.36 0.27 -0.81 -1.03 -62.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2218 0.2121 0.2109 0.2078 0.1889 0.1988 0.2075 4.54%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.79 0.63 0.65 0.64 0.66 0.76 0.73 -
P/RPS 0.61 0.49 0.51 0.51 0.47 0.60 0.60 1.10%
P/EPS -114.14 444.88 127.30 54.57 68.51 -27.89 -22.00 199.99%
EY -0.88 0.22 0.79 1.83 1.46 -3.59 -4.55 -66.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.93 0.96 0.96 0.99 1.13 1.09 7.80%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 29/05/17 27/02/17 30/11/16 24/08/16 31/05/16 29/02/16 -
Price 1.02 0.765 0.65 0.68 0.63 0.65 0.74 -
P/RPS 0.79 0.59 0.51 0.54 0.45 0.51 0.61 18.83%
P/EPS -147.37 540.21 127.30 57.98 65.40 -23.86 -22.30 252.56%
EY -0.68 0.19 0.79 1.72 1.53 -4.19 -4.48 -71.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.13 0.96 1.01 0.94 0.97 1.10 26.79%

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