[IBHD] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[IBHD] I-BHD
Announcement Date
08-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 27.95%
YoY- 133.46%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 447,095 296,443 273,622 206,763 108,010 35,528 17,517 71.50%
PBT 98,092 71,499 58,075 73,929 27,415 6,101 4,539 66.81%
Tax -23,322 -17,202 -11,397 -16,130 -2,691 -967 -347 101.50%
NP 74,770 54,297 46,678 57,799 24,724 5,134 4,192 61.57%
-
NP to SH 74,817 54,304 46,655 57,764 24,743 5,420 3,384 67.45%
-
Tax Rate 23.78% 24.06% 19.62% 21.82% 9.82% 15.85% 7.64% -
Total Cost 372,325 242,146 226,944 148,964 83,286 30,394 13,325 74.10%
-
Net Worth 944,169 893,443 862,447 241,719 184,816 106,035 162,325 34.06%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - 68 45 10 10 -
Div Payout % - - - 0.12% 0.18% 0.20% 0.31% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 944,169 893,443 862,447 241,719 184,816 106,035 162,325 34.06%
NOSH 1,060,864 1,063,623 1,064,749 114,018 114,084 106,035 107,500 46.40%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 16.72% 18.32% 17.06% 27.95% 22.89% 14.45% 23.93% -
ROE 7.92% 6.08% 5.41% 23.90% 13.39% 5.11% 2.08% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 42.14 27.87 25.70 181.34 94.68 33.51 16.29 17.14%
EPS 7.05 5.11 4.38 50.66 21.69 5.11 3.15 14.35%
DPS 0.00 0.00 0.00 0.06 0.04 0.01 0.01 -
NAPS 0.89 0.84 0.81 2.12 1.62 1.00 1.51 -8.42%
Adjusted Per Share Value based on latest NOSH - 114,018
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 24.07 15.96 14.73 11.13 5.82 1.91 0.94 71.59%
EPS 4.03 2.92 2.51 3.11 1.33 0.29 0.18 67.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5084 0.481 0.4644 0.1301 0.0995 0.0571 0.0874 34.07%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.605 0.50 0.565 3.35 2.51 0.76 0.82 -
P/RPS 1.44 1.79 2.20 1.85 2.65 2.27 5.03 -18.80%
P/EPS 8.58 9.79 12.89 6.61 11.57 14.87 26.05 -16.88%
EY 11.66 10.21 7.76 15.12 8.64 6.73 3.84 20.31%
DY 0.00 0.00 0.00 0.02 0.02 0.01 0.01 -
P/NAPS 0.68 0.60 0.70 1.58 1.55 0.76 0.54 3.91%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/07/17 20/07/16 24/08/15 08/08/14 21/08/13 27/08/12 22/08/11 -
Price 0.60 0.54 0.505 1.88 2.73 0.88 0.75 -
P/RPS 1.42 1.94 1.97 1.04 2.88 2.63 4.60 -17.77%
P/EPS 8.51 10.58 11.52 3.71 12.59 17.22 23.83 -15.75%
EY 11.75 9.45 8.68 26.95 7.94 5.81 4.20 18.68%
DY 0.00 0.00 0.00 0.03 0.01 0.01 0.01 -
P/NAPS 0.67 0.64 0.62 0.89 1.69 0.88 0.50 4.99%

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