[IBHD] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[IBHD] I-BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 37.83%
YoY- 128.63%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 86,676 52,725 70,649 33,802 10,941 6,710 2,893 76.14%
PBT 23,610 9,041 25,684 8,015 3,085 -147 371 99.68%
Tax -8,947 -518 -6,269 -1,236 -189 -45 -85 117.13%
NP 14,663 8,523 19,415 6,779 2,896 -192 286 92.62%
-
NP to SH 14,678 8,518 19,406 6,788 2,969 -129 286 92.65%
-
Tax Rate 37.89% 5.73% 24.41% 15.42% 6.13% - 22.91% -
Total Cost 72,013 44,202 51,234 27,023 8,045 6,902 2,607 73.77%
-
Net Worth 893,443 862,447 241,719 184,816 164,355 162,325 157,829 33.46%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 893,443 862,447 241,719 184,816 164,355 162,325 157,829 33.46%
NOSH 1,063,623 1,064,749 114,018 114,084 106,035 107,500 105,925 46.82%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 16.92% 16.17% 27.48% 20.06% 26.47% -2.86% 9.89% -
ROE 1.64% 0.99% 8.03% 3.67% 1.81% -0.08% 0.18% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.15 4.95 61.96 29.63 10.32 6.24 2.73 19.97%
EPS 1.38 0.80 17.02 5.95 2.80 -0.12 0.27 31.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.81 2.12 1.62 1.55 1.51 1.49 -9.10%
Adjusted Per Share Value based on latest NOSH - 114,084
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.67 2.84 3.80 1.82 0.59 0.36 0.16 75.37%
EPS 0.79 0.46 1.04 0.37 0.16 -0.01 0.02 84.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.481 0.4644 0.1301 0.0995 0.0885 0.0874 0.085 33.45%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.50 0.565 3.35 2.51 0.76 0.82 0.86 -
P/RPS 6.14 11.41 5.41 8.47 7.37 13.14 31.49 -23.83%
P/EPS 36.23 70.63 19.68 42.18 27.14 -683.33 318.52 -30.36%
EY 2.76 1.42 5.08 2.37 3.68 -0.15 0.31 43.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.70 1.58 1.55 0.49 0.54 0.58 0.56%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 20/07/16 24/08/15 08/08/14 21/08/13 27/08/12 22/08/11 30/08/10 -
Price 0.54 0.505 1.88 2.73 0.88 0.75 0.86 -
P/RPS 6.63 10.20 3.03 9.21 8.53 12.02 31.49 -22.85%
P/EPS 39.13 63.13 11.05 45.88 31.43 -625.00 318.52 -29.47%
EY 2.56 1.58 9.05 2.18 3.18 -0.16 0.31 42.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.89 1.69 0.57 0.50 0.58 1.65%

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