[IBHD] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[IBHD] I-BHD
Announcement Date
13-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 17.14%
YoY- 501.34%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 321,792 301,384 179,656 108,584 34,600 18,328 3,276 114.65%
PBT 64,356 54,536 33,436 20,328 3,336 -888 -5,800 -
Tax -2,928 -13,536 -8,964 -632 -368 -84 0 -
NP 61,428 41,000 24,472 19,696 2,968 -972 -5,800 -
-
NP to SH 61,436 40,940 24,412 19,700 3,276 -660 -5,800 -
-
Tax Rate 4.55% 24.82% 26.81% 3.11% 11.03% - - -
Total Cost 260,364 260,384 155,184 88,888 31,632 19,300 9,076 74.87%
-
Net Worth 879,170 1,108,791 222,445 177,847 162,736 155,718 158,860 32.96%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 879,170 1,108,791 222,445 177,847 162,736 155,718 158,860 32.96%
NOSH 1,059,241 1,066,145 114,074 114,004 106,363 103,125 106,617 46.56%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 19.09% 13.60% 13.62% 18.14% 8.58% -5.30% -177.05% -
ROE 6.99% 3.69% 10.97% 11.08% 2.01% -0.42% -3.65% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.38 28.27 157.49 95.25 32.53 17.77 3.07 46.47%
EPS 5.80 3.84 21.40 17.28 3.08 -0.64 -5.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 1.04 1.95 1.56 1.53 1.51 1.49 -9.28%
Adjusted Per Share Value based on latest NOSH - 114,004
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 17.33 16.23 9.67 5.85 1.86 0.99 0.18 113.93%
EPS 3.31 2.20 1.31 1.06 0.18 -0.04 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4734 0.597 0.1198 0.0958 0.0876 0.0838 0.0855 32.97%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.50 0.625 2.90 2.13 0.73 0.84 0.89 -
P/RPS 1.65 2.21 1.84 2.24 2.24 4.73 28.97 -37.94%
P/EPS 8.62 16.28 13.55 12.33 23.70 -131.25 -16.36 -
EY 11.60 6.14 7.38 8.11 4.22 -0.76 -6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 1.49 1.37 0.48 0.56 0.60 0.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 18/05/15 29/05/14 13/05/13 29/05/12 25/05/11 17/05/10 -
Price 0.52 0.64 3.34 3.04 0.75 0.84 0.91 -
P/RPS 1.71 2.26 2.12 3.19 2.31 4.73 29.62 -37.80%
P/EPS 8.97 16.67 15.61 17.59 24.35 -131.25 -16.73 -
EY 11.15 6.00 6.41 5.68 4.11 -0.76 -5.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 1.71 1.95 0.49 0.56 0.61 0.53%

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