[IBHD] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[IBHD] I-BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 116.54%
YoY- -94.38%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 66,656 27,229 9,937 5,758 95,765 4,067 18,140 24.19%
PBT 18,237 1,813 3,829 926 16,148 1,900 2,831 36.36%
Tax -1,578 -752 -366 -65 -826 45 -285 32.97%
NP 16,659 1,061 3,463 861 15,322 1,945 2,546 36.72%
-
NP to SH 16,818 1,338 2,514 861 15,322 1,945 2,546 36.93%
-
Tax Rate 8.65% 41.48% 9.56% 7.02% 5.12% -2.37% 10.07% -
Total Cost 49,997 26,168 6,474 4,897 80,443 2,122 15,594 21.40%
-
Net Worth 177,871 151,096 160,853 160,507 163,860 150,426 669,971 -19.81%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 45 10 10 31 5,320 1,916 7,362 -57.20%
Div Payout % 0.27% 0.80% 0.42% 3.70% 34.72% 98.52% 289.17% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 177,871 151,096 160,853 160,507 163,860 150,426 669,971 -19.81%
NOSH 114,020 106,406 106,525 106,296 106,402 95,812 368,115 -17.72%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 24.99% 3.90% 34.85% 14.95% 16.00% 47.82% 14.04% -
ROE 9.46% 0.89% 1.56% 0.54% 9.35% 1.29% 0.38% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 58.46 25.59 9.33 5.42 90.00 4.24 4.93 50.95%
EPS 14.75 1.17 2.36 0.81 14.40 2.03 3.37 27.86%
DPS 0.04 0.01 0.01 0.03 5.00 2.00 2.00 -47.86%
NAPS 1.56 1.42 1.51 1.51 1.54 1.57 1.82 -2.53%
Adjusted Per Share Value based on latest NOSH - 106,438
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.59 1.47 0.54 0.31 5.16 0.22 0.98 24.13%
EPS 0.91 0.07 0.14 0.05 0.82 0.10 0.14 36.57%
DPS 0.00 0.00 0.00 0.00 0.29 0.10 0.40 -
NAPS 0.0958 0.0814 0.0866 0.0864 0.0882 0.081 0.3607 -19.80%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.33 0.69 0.80 0.93 0.98 1.00 0.89 -
P/RPS 2.28 2.70 8.58 17.17 1.09 23.56 18.06 -29.15%
P/EPS 9.02 54.87 33.90 114.81 6.81 49.26 128.68 -35.76%
EY 11.09 1.82 2.95 0.87 14.69 2.03 0.78 55.58%
DY 0.03 0.01 0.01 0.03 5.10 2.00 2.25 -51.27%
P/NAPS 0.85 0.49 0.53 0.62 0.64 0.64 0.49 9.60%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/01/13 27/02/12 28/02/11 11/02/10 10/02/09 27/02/08 27/02/07 -
Price 1.37 0.66 0.90 0.91 0.99 0.96 0.99 -
P/RPS 2.34 2.58 9.65 16.80 1.10 22.62 20.09 -30.09%
P/EPS 9.29 52.49 38.14 112.35 6.88 47.29 143.14 -36.58%
EY 10.77 1.91 2.62 0.89 14.55 2.11 0.70 57.64%
DY 0.03 0.02 0.01 0.03 5.05 2.08 2.02 -50.38%
P/NAPS 0.88 0.46 0.60 0.60 0.64 0.61 0.54 8.47%

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