[IBHD] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[IBHD] I-BHD
Announcement Date
31-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 129.71%
YoY- 211.53%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 74,101 68,162 55,662 30,738 10,575 3,514 3,861 63.58%
PBT 21,388 17,984 36,197 10,120 3,482 4,459 6,201 22.90%
Tax -5,675 -4,318 -6,600 -1,043 -640 -278 -135 86.41%
NP 15,713 13,666 29,597 9,077 2,842 4,181 6,066 17.18%
-
NP to SH 15,711 13,665 29,578 9,078 2,914 4,242 6,066 17.17%
-
Tax Rate 26.53% 24.01% 18.23% 10.31% 18.38% 6.23% 2.18% -
Total Cost 58,388 54,496 26,065 21,661 7,733 -667 -2,205 -
-
Net Worth 859,858 1,029,826 216,563 177,910 106,449 160,536 160,722 32.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - 68 45 10 10 31 -
Div Payout % - - 0.23% 0.50% 0.37% 0.25% 0.53% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 859,858 1,029,826 216,563 177,910 106,449 160,536 160,722 32.23%
NOSH 1,061,554 990,217 113,980 114,045 106,449 106,315 106,438 46.68%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 21.20% 20.05% 53.17% 29.53% 26.87% 118.98% 157.11% -
ROE 1.83% 1.33% 13.66% 5.10% 2.74% 2.64% 3.77% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 6.98 6.88 48.83 26.95 9.93 3.31 3.63 11.50%
EPS 1.48 1.38 25.95 7.96 2.56 3.99 5.70 -20.11%
DPS 0.00 0.00 0.06 0.04 0.01 0.01 0.03 -
NAPS 0.81 1.04 1.90 1.56 1.00 1.51 1.51 -9.85%
Adjusted Per Share Value based on latest NOSH - 114,045
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.99 3.67 3.00 1.65 0.57 0.19 0.21 63.31%
EPS 0.85 0.74 1.59 0.49 0.16 0.23 0.33 17.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.463 0.5545 0.1166 0.0958 0.0573 0.0864 0.0865 32.24%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.50 0.62 2.52 1.33 0.69 0.80 0.93 -
P/RPS 7.16 9.01 5.16 4.93 6.95 24.20 25.64 -19.14%
P/EPS 33.78 44.93 9.71 16.71 25.21 20.05 16.32 12.88%
EY 2.96 2.23 10.30 5.98 3.97 4.99 6.13 -11.42%
DY 0.00 0.00 0.02 0.03 0.01 0.01 0.03 -
P/NAPS 0.62 0.60 1.33 0.85 0.69 0.53 0.62 0.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 28/02/14 31/01/13 27/02/12 28/02/11 11/02/10 -
Price 0.48 0.61 2.96 1.37 0.66 0.90 0.91 -
P/RPS 6.88 8.86 6.06 5.08 6.64 27.23 25.09 -19.38%
P/EPS 32.43 44.20 11.41 17.21 24.11 22.56 15.97 12.52%
EY 3.08 2.26 8.77 5.81 4.15 4.43 6.26 -11.14%
DY 0.00 0.00 0.02 0.03 0.02 0.01 0.03 -
P/NAPS 0.59 0.59 1.56 0.88 0.66 0.60 0.60 -0.27%

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