[IBHD] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[IBHD] I-BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 38.53%
YoY- -23.61%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 9,937 5,758 95,765 4,067 18,140 63,502 60,827 -26.05%
PBT 3,829 926 16,148 1,900 2,831 7,040 -8,155 -
Tax -366 -65 -826 45 -285 -250 -62 34.41%
NP 3,463 861 15,322 1,945 2,546 6,790 -8,217 -
-
NP to SH 2,514 861 15,322 1,945 2,546 6,790 -8,217 -
-
Tax Rate 9.56% 7.02% 5.12% -2.37% 10.07% 3.55% - -
Total Cost 6,474 4,897 80,443 2,122 15,594 56,712 69,044 -32.58%
-
Net Worth 160,853 160,507 163,860 150,426 669,971 201,859 112,991 6.06%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 10 31 5,320 1,916 7,362 3,345 649 -50.10%
Div Payout % 0.42% 3.70% 34.72% 98.52% 289.17% 49.27% 0.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 160,853 160,507 163,860 150,426 669,971 201,859 112,991 6.06%
NOSH 106,525 106,296 106,402 95,812 368,115 111,524 64,937 8.59%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 34.85% 14.95% 16.00% 47.82% 14.04% 10.69% -13.51% -
ROE 1.56% 0.54% 9.35% 1.29% 0.38% 3.36% -7.27% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 9.33 5.42 90.00 4.24 4.93 56.94 93.67 -31.90%
EPS 2.36 0.81 14.40 2.03 3.37 6.08 -12.68 -
DPS 0.01 0.03 5.00 2.00 2.00 3.00 1.00 -53.56%
NAPS 1.51 1.51 1.54 1.57 1.82 1.81 1.74 -2.33%
Adjusted Per Share Value based on latest NOSH - 106,078
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 0.54 0.31 5.16 0.22 0.98 3.42 3.28 -25.95%
EPS 0.14 0.05 0.82 0.10 0.14 0.37 -0.44 -
DPS 0.00 0.00 0.29 0.10 0.40 0.18 0.03 -
NAPS 0.0866 0.0864 0.0882 0.081 0.3607 0.1087 0.0608 6.06%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.80 0.93 0.98 1.00 0.89 1.03 0.79 -
P/RPS 8.58 17.17 1.09 23.56 18.06 1.81 0.84 47.27%
P/EPS 33.90 114.81 6.81 49.26 128.68 16.92 -6.24 -
EY 2.95 0.87 14.69 2.03 0.78 5.91 -16.02 -
DY 0.01 0.03 5.10 2.00 2.25 2.91 1.27 -55.38%
P/NAPS 0.53 0.62 0.64 0.64 0.49 0.57 0.45 2.76%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 11/02/10 10/02/09 27/02/08 27/02/07 28/02/06 28/02/05 -
Price 0.90 0.91 0.99 0.96 0.99 1.03 0.78 -
P/RPS 9.65 16.80 1.10 22.62 20.09 1.81 0.83 50.48%
P/EPS 38.14 112.35 6.88 47.29 143.14 16.92 -6.16 -
EY 2.62 0.89 14.55 2.11 0.70 5.91 -16.22 -
DY 0.01 0.03 5.05 2.08 2.02 2.91 1.28 -55.43%
P/NAPS 0.60 0.60 0.64 0.61 0.54 0.57 0.45 4.90%

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