[IBHD] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[IBHD] I-BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 59.98%
YoY- -287.91%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 210,762 174,868 103,153 68,841 103,172 166,478 436,233 -11.40%
PBT 36,253 13,552 27,789 -4,149 737 46,792 94,505 -14.74%
Tax -6,242 -2,772 -2,989 -2,285 2,622 -17,040 -24,562 -20.39%
NP 30,010 10,780 24,800 -6,434 3,360 29,752 69,942 -13.14%
-
NP to SH 29,941 10,673 24,709 -6,384 3,397 29,713 69,981 -13.18%
-
Tax Rate 17.22% 20.45% 10.76% - -355.77% 36.42% 25.99% -
Total Cost 180,752 164,088 78,353 75,275 99,812 136,726 366,290 -11.09%
-
Net Worth 1,244,390 1,170,098 1,159,600 1,181,705 1,129,626 1,029,474 1,029,474 3.20%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,244,390 1,170,098 1,159,600 1,181,705 1,129,626 1,029,474 1,029,474 3.20%
NOSH 1,857,299 1,857,299 1,136,863 1,136,491 1,118,442 1,014,671 1,009,498 10.68%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 14.24% 6.16% 24.04% -9.35% 3.26% 17.87% 16.03% -
ROE 2.41% 0.91% 2.13% -0.54% 0.30% 2.89% 6.80% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 11.35 9.42 9.07 6.06 9.22 15.69 41.10 -19.28%
EPS 1.61 0.57 2.17 -0.56 0.31 2.80 6.60 -20.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.63 1.02 1.04 1.01 0.97 0.97 -5.97%
Adjusted Per Share Value based on latest NOSH - 1,136,491
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 11.35 9.42 5.55 3.71 5.55 8.96 23.49 -11.40%
EPS 1.61 0.57 1.33 -0.34 0.18 1.60 3.77 -13.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.63 0.6243 0.6362 0.6082 0.5543 0.5543 3.20%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.245 0.27 0.24 0.265 0.18 0.285 0.505 -
P/RPS 2.16 2.87 2.65 4.37 1.95 1.82 1.23 9.82%
P/EPS 15.20 46.98 11.04 -47.17 59.26 10.18 7.66 12.08%
EY 6.58 2.13 9.06 -2.12 1.69 9.82 13.06 -10.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.43 0.24 0.25 0.18 0.29 0.52 -5.50%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 18/11/24 28/11/23 24/11/22 24/11/21 26/11/20 28/11/19 07/11/18 -
Price 0.25 0.23 0.275 0.28 0.185 0.21 0.47 -
P/RPS 2.20 2.44 3.03 4.62 2.01 1.34 1.14 11.56%
P/EPS 15.51 40.02 12.65 -49.84 60.90 7.50 7.13 13.81%
EY 6.45 2.50 7.90 -2.01 1.64 13.33 14.03 -12.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.27 0.27 0.18 0.22 0.48 -4.24%

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