[IBHD] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[IBHD] I-BHD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -80.84%
YoY- 67.7%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 159,349 102,835 80,448 75,346 44,914 27,146 8,650 62.47%
PBT 25,016 23,035 16,089 13,634 8,359 5,082 834 76.22%
Tax -540 -4,451 -732 -3,384 -2,241 -158 -92 34.28%
NP 24,476 18,584 15,357 10,250 6,118 4,924 742 79.03%
-
NP to SH 24,485 18,594 15,359 10,235 6,103 4,925 819 76.12%
-
Tax Rate 2.16% 19.32% 4.55% 24.82% 26.81% 3.11% 11.03% -
Total Cost 134,873 84,251 65,091 65,096 38,796 22,222 7,908 60.40%
-
Net Worth 1,018,861 924,387 879,170 1,108,791 222,445 177,847 162,736 35.74%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,018,861 924,387 879,170 1,108,791 222,445 177,847 162,736 35.74%
NOSH 1,008,230 1,062,514 1,059,241 1,066,145 114,074 114,004 106,363 45.45%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 15.36% 18.07% 19.09% 13.60% 13.62% 18.14% 8.58% -
ROE 2.40% 2.01% 1.75% 0.92% 2.74% 2.77% 0.50% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 15.01 9.68 7.59 7.07 39.37 23.81 8.13 10.75%
EPS 2.31 1.75 1.45 0.96 5.35 4.32 0.77 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.87 0.83 1.04 1.95 1.56 1.53 -7.47%
Adjusted Per Share Value based on latest NOSH - 1,066,145
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 8.58 5.54 4.33 4.06 2.42 1.46 0.47 62.23%
EPS 1.32 1.00 0.83 0.55 0.33 0.27 0.04 79.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5486 0.4977 0.4734 0.597 0.1198 0.0958 0.0876 35.74%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.50 0.605 0.50 0.625 2.90 2.13 0.73 -
P/RPS 3.33 5.93 6.58 8.84 7.37 8.95 8.98 -15.23%
P/EPS 21.67 30.61 34.48 65.10 54.21 49.31 94.81 -21.79%
EY 4.61 3.27 2.90 1.54 1.84 2.03 1.05 27.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.00 0.60 0.60 1.49 1.37 0.48 1.34%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 18/04/17 25/05/16 18/05/15 29/05/14 13/05/13 29/05/12 -
Price 0.485 0.615 0.52 0.64 3.34 3.04 0.75 -
P/RPS 3.23 6.03 6.85 9.06 8.48 12.77 9.22 -16.03%
P/EPS 21.02 31.12 35.86 66.67 62.43 70.37 97.40 -22.54%
EY 4.76 3.21 2.79 1.50 1.60 1.42 1.03 29.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.00 0.63 0.62 1.71 1.95 0.49 0.66%

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