[IBHD] YoY Quarter Result on 30-Jun-2023 [#2]

Stock
[IBHD] I-BHD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 169.33%
YoY- 19.76%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 55,533 41,851 20,233 16,897 11,248 42,207 107,164 -10.36%
PBT 6,874 2,325 1,743 -3,410 -2,326 14,912 28,698 -21.17%
Tax -1,409 -481 -204 -72 2,831 -4,079 -6,388 -22.25%
NP 5,465 1,844 1,539 -3,482 505 10,833 22,310 -20.88%
-
NP to SH 5,448 1,818 1,518 -3,441 510 10,825 22,313 -20.92%
-
Tax Rate 20.50% 20.69% 11.70% - - 27.35% 22.26% -
Total Cost 50,068 40,007 18,694 20,379 10,743 31,374 84,854 -8.40%
-
Net Worth 1,188,671 1,170,098 1,148,231 1,166,968 1,139,275 1,040,087 1,040,087 2.24%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,188,671 1,170,098 1,148,231 1,166,968 1,139,275 1,040,087 1,040,087 2.24%
NOSH 1,857,299 1,857,299 1,136,863 1,136,068 1,116,936 1,014,235 1,008,667 10.70%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.84% 4.41% 7.61% -20.61% 4.49% 25.67% 20.82% -
ROE 0.46% 0.16% 0.13% -0.29% 0.04% 1.04% 2.15% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.99 2.25 1.78 1.49 1.01 3.98 10.10 -18.34%
EPS 0.29 0.10 0.13 -0.30 0.05 1.02 2.10 -28.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 1.01 1.03 1.02 0.98 0.98 -6.84%
Adjusted Per Share Value based on latest NOSH - 1,857,299
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.99 2.25 1.09 0.91 0.61 2.27 5.77 -10.36%
EPS 0.29 0.10 0.08 -0.19 0.03 0.58 1.20 -21.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.63 0.6182 0.6283 0.6134 0.56 0.56 2.24%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.245 0.225 0.25 0.29 0.155 0.39 0.50 -
P/RPS 8.19 9.99 14.05 19.45 15.39 9.81 4.95 8.74%
P/EPS 83.52 229.86 187.23 -95.48 339.46 38.24 23.78 23.26%
EY 1.20 0.44 0.53 -1.05 0.29 2.62 4.20 -18.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.25 0.28 0.15 0.40 0.51 -4.78%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 08/08/24 29/08/23 25/08/22 25/08/21 14/08/20 29/08/19 24/07/18 -
Price 0.255 0.27 0.245 0.29 0.17 0.32 0.525 -
P/RPS 8.53 11.98 13.77 19.45 16.88 8.05 5.20 8.59%
P/EPS 86.93 275.84 183.49 -95.48 372.31 31.37 24.97 23.08%
EY 1.15 0.36 0.55 -1.05 0.27 3.19 4.00 -18.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.24 0.28 0.17 0.33 0.54 -4.87%

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