[IBHD] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[IBHD] I-BHD
Announcement Date
20-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 95.57%
YoY- 60.17%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 83,271 266,513 230,650 167,124 128,071 115,563 60,948 5.33%
PBT 23,390 53,714 49,619 39,699 22,675 34,043 13,097 10.14%
Tax -6,115 -6,928 -11,423 -9,679 -3,902 -8,510 -1,394 27.93%
NP 17,275 46,786 38,196 30,020 18,773 25,533 11,703 6.70%
-
NP to SH 17,258 46,798 38,220 30,037 18,753 25,509 11,713 6.66%
-
Tax Rate 26.14% 12.90% 23.02% 24.38% 17.21% 25.00% 10.64% -
Total Cost 65,996 219,727 192,454 137,104 109,298 90,030 49,245 4.99%
-
Net Worth 1,040,087 1,040,087 944,883 891,557 858,188 241,640 184,762 33.35%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,040,087 1,040,087 944,883 891,557 858,188 241,640 184,762 33.35%
NOSH 1,014,235 1,008,667 1,061,666 1,061,378 1,059,491 113,981 114,050 43.91%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 20.75% 17.55% 16.56% 17.96% 14.66% 22.09% 19.20% -
ROE 1.66% 4.50% 4.04% 3.37% 2.19% 10.56% 6.34% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 7.85 25.11 21.73 15.75 12.09 101.39 53.44 -27.35%
EPS 1.63 4.41 3.60 2.83 1.77 22.38 10.27 -26.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.89 0.84 0.81 2.12 1.62 -8.03%
Adjusted Per Share Value based on latest NOSH - 1,063,623
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 4.48 14.35 12.42 9.00 6.90 6.22 3.28 5.33%
EPS 0.93 2.52 2.06 1.62 1.01 1.37 0.63 6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.5087 0.48 0.4621 0.1301 0.0995 33.35%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.39 0.50 0.605 0.50 0.565 3.35 2.51 -
P/RPS 4.97 1.99 2.78 3.18 4.67 3.30 4.70 0.93%
P/EPS 23.98 11.34 16.81 17.67 31.92 14.97 24.44 -0.31%
EY 4.17 8.82 5.95 5.66 3.13 6.68 4.09 0.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.68 0.60 0.70 1.58 1.55 -20.20%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 24/07/18 17/07/17 20/07/16 24/08/15 08/08/14 21/08/13 -
Price 0.32 0.525 0.60 0.54 0.505 1.88 2.73 -
P/RPS 4.08 2.09 2.76 3.43 4.18 1.85 5.11 -3.68%
P/EPS 19.68 11.91 16.67 19.08 28.53 8.40 26.58 -4.88%
EY 5.08 8.40 6.00 5.24 3.50 11.90 3.76 5.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.54 0.67 0.64 0.62 0.89 1.69 -23.82%

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