[IBHD] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[IBHD] I-BHD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 83.22%
YoY- -26.48%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 266,513 230,650 167,124 128,071 115,563 60,948 19,591 54.47%
PBT 53,714 49,619 39,699 22,675 34,043 13,097 3,919 54.66%
Tax -6,928 -11,423 -9,679 -3,902 -8,510 -1,394 -281 70.56%
NP 46,786 38,196 30,020 18,773 25,533 11,703 3,638 53.03%
-
NP to SH 46,798 38,220 30,037 18,753 25,509 11,713 3,788 52.01%
-
Tax Rate 12.90% 23.02% 24.38% 17.21% 25.00% 10.64% 7.17% -
Total Cost 219,727 192,454 137,104 109,298 90,030 49,245 15,953 54.79%
-
Net Worth 1,040,087 944,883 891,557 858,188 241,640 184,762 164,464 35.96%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,040,087 944,883 891,557 858,188 241,640 184,762 164,464 35.96%
NOSH 1,008,667 1,061,666 1,061,378 1,059,491 113,981 114,050 106,106 45.52%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 17.55% 16.56% 17.96% 14.66% 22.09% 19.20% 18.57% -
ROE 4.50% 4.04% 3.37% 2.19% 10.56% 6.34% 2.30% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 25.11 21.73 15.75 12.09 101.39 53.44 18.46 5.25%
EPS 4.41 3.60 2.83 1.77 22.38 10.27 3.57 3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.89 0.84 0.81 2.12 1.62 1.55 -7.35%
Adjusted Per Share Value based on latest NOSH - 1,064,749
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 14.35 12.42 9.00 6.90 6.22 3.28 1.05 54.59%
EPS 2.52 2.06 1.62 1.01 1.37 0.63 0.20 52.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.5087 0.48 0.4621 0.1301 0.0995 0.0886 35.95%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.50 0.605 0.50 0.565 3.35 2.51 0.76 -
P/RPS 1.99 2.78 3.18 4.67 3.30 4.70 4.12 -11.41%
P/EPS 11.34 16.81 17.67 31.92 14.97 24.44 21.29 -9.96%
EY 8.82 5.95 5.66 3.13 6.68 4.09 4.70 11.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.68 0.60 0.70 1.58 1.55 0.49 0.66%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/07/18 17/07/17 20/07/16 24/08/15 08/08/14 21/08/13 27/08/12 -
Price 0.525 0.60 0.54 0.505 1.88 2.73 0.88 -
P/RPS 2.09 2.76 3.43 4.18 1.85 5.11 4.77 -12.84%
P/EPS 11.91 16.67 19.08 28.53 8.40 26.58 24.65 -11.41%
EY 8.40 6.00 5.24 3.50 11.90 3.76 4.06 12.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.64 0.62 0.89 1.69 0.57 -0.89%

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