[IBHD] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[IBHD] I-BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 57.53%
YoY- -19.45%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 375,144 465,080 383,569 257,390 261,114 152,148 66,656 33.35%
PBT 76,781 105,419 88,172 54,475 69,443 52,983 18,237 27.05%
Tax -18,045 -29,964 -21,578 -11,425 -16,005 -9,014 -1,578 50.07%
NP 58,736 75,455 66,594 43,050 53,438 43,969 16,659 23.35%
-
NP to SH 58,793 75,476 66,634 43,020 53,411 43,968 16,818 23.18%
-
Tax Rate 23.50% 28.42% 24.47% 20.97% 23.05% 17.01% 8.65% -
Total Cost 316,408 389,625 316,975 214,340 207,676 108,179 49,997 35.98%
-
Net Worth 1,029,474 965,795 901,893 860,399 632,658 216,591 177,871 33.97%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 68 45 -
Div Payout % - - - - - 0.16% 0.27% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,029,474 965,795 901,893 860,399 632,658 216,591 177,871 33.97%
NOSH 1,009,709 1,008,185 1,061,050 1,062,222 608,325 113,995 114,020 43.81%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 15.66% 16.22% 17.36% 16.73% 20.47% 28.90% 24.99% -
ROE 5.71% 7.81% 7.39% 5.00% 8.44% 20.30% 9.46% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 35.35 43.82 36.15 24.23 42.92 133.47 58.46 -8.03%
EPS 5.54 7.11 6.28 4.05 8.78 38.57 14.75 -15.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.04 -
NAPS 0.97 0.91 0.85 0.81 1.04 1.90 1.56 -7.61%
Adjusted Per Share Value based on latest NOSH - 1,061,554
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 20.20 25.04 20.65 13.86 14.06 8.19 3.59 33.34%
EPS 3.17 4.06 3.59 2.32 2.88 2.37 0.91 23.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.52 0.4856 0.4633 0.3406 0.1166 0.0958 33.96%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.38 0.515 0.59 0.50 0.62 2.52 1.33 -
P/RPS 1.08 1.18 1.63 2.06 1.44 1.89 2.28 -11.70%
P/EPS 6.86 7.24 9.39 12.35 7.06 6.53 9.02 -4.45%
EY 14.58 13.81 10.64 8.10 14.16 15.31 11.09 4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.03 -
P/NAPS 0.39 0.57 0.69 0.62 0.60 1.33 0.85 -12.17%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 16/02/17 29/02/16 25/02/15 28/02/14 31/01/13 -
Price 0.43 0.535 0.605 0.48 0.61 2.96 1.37 -
P/RPS 1.22 1.22 1.67 1.98 1.42 2.22 2.34 -10.28%
P/EPS 7.76 7.52 9.63 11.85 6.95 7.67 9.29 -2.95%
EY 12.88 13.29 10.38 8.44 14.39 13.03 10.77 3.02%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.03 -
P/NAPS 0.44 0.59 0.71 0.59 0.59 1.56 0.88 -10.90%

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