[IBHD] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[IBHD] I-BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 42.81%
YoY- 50.06%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 164,256 637,396 411,340 321,792 301,384 179,656 108,584 7.13%
PBT 33,912 100,064 92,140 64,356 54,536 33,436 20,328 8.89%
Tax -8,144 -2,160 -17,804 -2,928 -13,536 -8,964 -632 53.08%
NP 25,768 97,904 74,336 61,428 41,000 24,472 19,696 4.57%
-
NP to SH 25,732 97,940 74,376 61,436 40,940 24,412 19,700 4.55%
-
Tax Rate 24.02% 2.16% 19.32% 4.55% 24.82% 26.81% 3.11% -
Total Cost 138,488 539,492 337,004 260,364 260,384 155,184 88,888 7.66%
-
Net Worth 1,029,474 1,018,861 924,387 879,170 1,108,791 222,445 177,847 33.97%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,029,474 1,018,861 924,387 879,170 1,108,791 222,445 177,847 33.97%
NOSH 1,012,397 1,008,230 1,062,514 1,059,241 1,066,145 114,074 114,004 43.87%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 15.69% 15.36% 18.07% 19.09% 13.60% 13.62% 18.14% -
ROE 2.50% 9.61% 8.05% 6.99% 3.69% 10.97% 11.08% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 15.48 60.06 38.71 30.38 28.27 157.49 95.25 -26.11%
EPS 2.44 9.24 7.00 5.80 3.84 21.40 17.28 -27.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.96 0.87 0.83 1.04 1.95 1.56 -7.61%
Adjusted Per Share Value based on latest NOSH - 1,059,241
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 8.84 34.32 22.15 17.33 16.23 9.67 5.85 7.11%
EPS 1.39 5.27 4.00 3.31 2.20 1.31 1.06 4.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.5486 0.4977 0.4734 0.597 0.1198 0.0958 33.96%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.43 0.50 0.605 0.50 0.625 2.90 2.13 -
P/RPS 2.78 0.83 1.48 1.65 2.21 1.84 2.24 3.66%
P/EPS 17.74 5.42 7.65 8.62 16.28 13.55 12.33 6.24%
EY 5.64 18.46 13.07 11.60 6.14 7.38 8.11 -5.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.00 0.60 0.60 1.49 1.37 -17.23%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 30/05/18 18/04/17 25/05/16 18/05/15 29/05/14 13/05/13 -
Price 0.39 0.485 0.615 0.52 0.64 3.34 3.04 -
P/RPS 2.52 0.81 1.51 1.71 2.26 2.12 3.19 -3.85%
P/EPS 16.09 5.26 7.78 8.97 16.67 15.61 17.59 -1.47%
EY 6.22 19.03 12.85 11.15 6.00 6.41 5.68 1.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.00 0.63 0.62 1.71 1.95 -23.19%

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