[IBHD] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[IBHD] I-BHD
Announcement Date
18-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 11.62%
YoY- 21.06%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 114,784 164,256 637,396 411,340 321,792 301,384 179,656 -7.18%
PBT 5,632 33,912 100,064 92,140 64,356 54,536 33,436 -25.66%
Tax -1,392 -8,144 -2,160 -17,804 -2,928 -13,536 -8,964 -26.66%
NP 4,240 25,768 97,904 74,336 61,428 41,000 24,472 -25.31%
-
NP to SH 4,364 25,732 97,940 74,376 61,436 40,940 24,412 -24.92%
-
Tax Rate 24.72% 24.02% 2.16% 19.32% 4.55% 24.82% 26.81% -
Total Cost 110,544 138,488 539,492 337,004 260,364 260,384 155,184 -5.49%
-
Net Worth 1,138,777 1,029,474 1,018,861 924,387 879,170 1,108,791 222,445 31.24%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,138,777 1,029,474 1,018,861 924,387 879,170 1,108,791 222,445 31.24%
NOSH 1,116,448 1,012,397 1,008,230 1,062,514 1,059,241 1,066,145 114,074 46.20%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.69% 15.69% 15.36% 18.07% 19.09% 13.60% 13.62% -
ROE 0.38% 2.50% 9.61% 8.05% 6.99% 3.69% 10.97% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 10.28 15.48 60.06 38.71 30.38 28.27 157.49 -36.51%
EPS 0.40 2.44 9.24 7.00 5.80 3.84 21.40 -48.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.97 0.96 0.87 0.83 1.04 1.95 -10.22%
Adjusted Per Share Value based on latest NOSH - 1,062,514
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 6.18 8.84 34.32 22.15 17.33 16.23 9.67 -7.18%
EPS 0.23 1.39 5.27 4.00 3.31 2.20 1.31 -25.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6131 0.5543 0.5486 0.4977 0.4734 0.597 0.1198 31.24%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.14 0.43 0.50 0.605 0.50 0.625 2.90 -
P/RPS 1.36 2.78 0.83 1.48 1.65 2.21 1.84 -4.90%
P/EPS 35.82 17.74 5.42 7.65 8.62 16.28 13.55 17.57%
EY 2.79 5.64 18.46 13.07 11.60 6.14 7.38 -14.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.44 0.52 0.00 0.60 0.60 1.49 -32.55%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 12/06/20 30/05/19 30/05/18 18/04/17 25/05/16 18/05/15 29/05/14 -
Price 0.165 0.39 0.485 0.615 0.52 0.64 3.34 -
P/RPS 1.60 2.52 0.81 1.51 1.71 2.26 2.12 -4.57%
P/EPS 42.21 16.09 5.26 7.78 8.97 16.67 15.61 18.01%
EY 2.37 6.22 19.03 12.85 11.15 6.00 6.41 -15.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.40 0.51 0.00 0.63 0.62 1.71 -32.59%

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