[IBHD] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[IBHD] I-BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 21.82%
YoY- -145.1%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 70,649 33,802 10,941 6,710 2,893 173 475 130.09%
PBT 25,684 8,015 3,085 -147 371 -1,810 484 93.79%
Tax -6,269 -1,236 -189 -45 -85 187 41 -
NP 19,415 6,779 2,896 -192 286 -1,623 525 82.47%
-
NP to SH 19,406 6,788 2,969 -129 286 -1,623 525 82.46%
-
Tax Rate 24.41% 15.42% 6.13% - 22.91% - -8.47% -
Total Cost 51,234 27,023 8,045 6,902 2,607 1,796 -50 -
-
Net Worth 241,719 184,816 164,355 162,325 157,829 155,935 150,652 8.19%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 241,719 184,816 164,355 162,325 157,829 155,935 150,652 8.19%
NOSH 114,018 114,084 106,035 107,500 105,925 106,078 114,130 -0.01%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 27.48% 20.06% 26.47% -2.86% 9.89% -938.15% 110.53% -
ROE 8.03% 3.67% 1.81% -0.08% 0.18% -1.04% 0.35% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 61.96 29.63 10.32 6.24 2.73 0.16 0.42 129.77%
EPS 17.02 5.95 2.80 -0.12 0.27 -1.53 0.46 82.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.62 1.55 1.51 1.49 1.47 1.32 8.21%
Adjusted Per Share Value based on latest NOSH - 107,500
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 3.80 1.82 0.59 0.36 0.16 0.01 0.03 124.01%
EPS 1.04 0.37 0.16 -0.01 0.02 -0.09 0.03 80.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1301 0.0995 0.0885 0.0874 0.085 0.084 0.0811 8.19%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.35 2.51 0.76 0.82 0.86 0.89 0.93 -
P/RPS 5.41 8.47 7.37 13.14 31.49 545.72 223.46 -46.19%
P/EPS 19.68 42.18 27.14 -683.33 318.52 -58.17 202.17 -32.16%
EY 5.08 2.37 3.68 -0.15 0.31 -1.72 0.49 47.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.55 0.49 0.54 0.58 0.61 0.70 14.52%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 08/08/14 21/08/13 27/08/12 22/08/11 30/08/10 25/08/09 26/08/08 -
Price 1.88 2.73 0.88 0.75 0.86 0.99 0.98 -
P/RPS 3.03 9.21 8.53 12.02 31.49 607.04 235.47 -51.57%
P/EPS 11.05 45.88 31.43 -625.00 318.52 -64.71 213.04 -38.91%
EY 9.05 2.18 3.18 -0.16 0.31 -1.55 0.47 63.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.69 0.57 0.50 0.58 0.67 0.74 3.12%

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