[IBHD] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[IBHD] I-BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -75.88%
YoY- -598.19%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 96,161 86,309 38,478 30,063 39,944 83,271 266,513 -15.61%
PBT 11,824 4,089 3,416 -8,458 -918 23,390 53,714 -22.27%
Tax -2,270 -1,547 -421 457 2,483 -6,115 -6,928 -16.95%
NP 9,554 2,542 2,995 -8,001 1,565 17,275 46,786 -23.24%
-
NP to SH 9,519 2,493 2,953 -7,976 1,601 17,258 46,798 -23.29%
-
Tax Rate 19.20% 37.83% 12.32% - - 26.14% 12.90% -
Total Cost 86,607 83,767 35,483 38,064 38,379 65,996 219,727 -14.36%
-
Net Worth 1,188,671 1,170,098 1,148,231 1,166,968 1,139,275 1,040,087 1,040,087 2.24%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,188,671 1,170,098 1,148,231 1,166,968 1,139,275 1,040,087 1,040,087 2.24%
NOSH 1,857,299 1,857,299 1,136,863 1,136,068 1,116,936 1,014,235 1,008,667 10.70%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.94% 2.95% 7.78% -26.61% 3.92% 20.75% 17.55% -
ROE 0.80% 0.21% 0.26% -0.68% 0.14% 1.66% 4.50% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 5.18 4.65 3.38 2.65 3.58 7.85 25.11 -23.11%
EPS 0.51 0.13 0.26 -0.71 0.14 1.63 4.41 -30.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 1.01 1.03 1.02 0.98 0.98 -6.84%
Adjusted Per Share Value based on latest NOSH - 1,136,068
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 5.18 4.65 2.07 1.62 2.15 4.48 14.35 -15.60%
EPS 0.51 0.13 0.16 -0.43 0.09 0.93 2.52 -23.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.6182 0.6283 0.6134 0.56 0.56 2.24%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.245 0.225 0.25 0.29 0.155 0.39 0.50 -
P/RPS 4.73 4.84 7.39 10.93 4.33 4.97 1.99 15.50%
P/EPS 47.80 167.63 96.25 -41.19 108.14 23.98 11.34 27.06%
EY 2.09 0.60 1.04 -2.43 0.92 4.17 8.82 -21.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.25 0.28 0.15 0.40 0.51 -4.78%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 08/08/24 29/08/23 25/08/22 25/08/21 14/08/20 29/08/19 24/07/18 -
Price 0.255 0.27 0.245 0.29 0.17 0.32 0.525 -
P/RPS 4.93 5.81 7.24 10.93 4.75 4.08 2.09 15.36%
P/EPS 49.75 201.15 94.32 -41.19 118.60 19.68 11.91 26.87%
EY 2.01 0.50 1.06 -2.43 0.84 5.08 8.40 -21.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.24 0.28 0.17 0.33 0.54 -4.87%

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