[IBHD] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[IBHD] I-BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1.03%
YoY- 66.8%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 128,648 47,886 22,205 8,564 2,529 16,513 3,248 84.52%
PBT 22,381 10,822 -2,225 -840 -7,033 5,444 1,600 55.16%
Tax -3,218 -713 -149 -117 93 -98 272 -
NP 19,162 10,109 -2,374 -957 -6,940 5,345 1,872 47.29%
-
NP to SH 19,186 10,320 -2,101 -2,304 -6,940 5,345 1,872 47.33%
-
Tax Rate 14.38% 6.59% - - - 1.80% -17.00% -
Total Cost 109,485 37,777 24,579 9,521 9,469 11,168 1,376 107.25%
-
Net Worth 187,001 168,214 159,729 156,799 154,340 152,341 149,636 3.78%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 187,001 168,214 159,729 156,799 154,340 152,341 149,636 3.78%
NOSH 114,025 106,464 106,486 106,666 106,441 114,542 92,368 3.56%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 14.90% 21.11% -10.69% -11.18% -274.38% 32.37% 57.64% -
ROE 10.26% 6.14% -1.32% -1.47% -4.50% 3.51% 1.25% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 112.82 44.98 20.85 8.03 2.38 14.42 3.52 78.13%
EPS 16.83 9.69 -1.97 -2.16 -6.52 4.67 2.03 42.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.58 1.50 1.47 1.45 1.33 1.62 0.20%
Adjusted Per Share Value based on latest NOSH - 106,415
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.93 2.58 1.20 0.46 0.14 0.89 0.17 85.41%
EPS 1.03 0.56 -0.11 -0.12 -0.37 0.29 0.10 47.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1007 0.0906 0.086 0.0844 0.0831 0.082 0.0806 3.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.80 1.21 0.74 0.80 0.98 0.93 1.01 -
P/RPS 2.48 2.69 3.55 9.96 41.24 6.45 28.72 -33.49%
P/EPS 16.64 12.48 -37.50 -37.04 -15.03 19.93 49.84 -16.69%
EY 6.01 8.01 -2.67 -2.70 -6.65 5.02 2.01 20.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 0.77 0.49 0.54 0.68 0.70 0.62 18.40%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/11/13 22/11/12 24/11/11 29/11/10 30/11/09 28/11/08 27/11/07 -
Price 2.66 1.27 0.70 0.79 1.14 0.78 1.00 -
P/RPS 2.36 2.82 3.36 9.84 47.97 5.41 28.44 -33.93%
P/EPS 15.81 13.10 -35.47 -36.57 -17.48 16.71 49.34 -17.26%
EY 6.33 7.63 -2.82 -2.73 -5.72 5.98 2.03 20.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.80 0.47 0.54 0.79 0.59 0.62 17.34%

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