[IBHD] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[IBHD] I-BHD
Announcement Date
14-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -50.48%
YoY- -65.41%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 167,448 88,629 74,735 129,350 191,902 500,943 447,095 -15.09%
PBT 27,783 13,217 -2,983 15,787 46,457 109,514 98,092 -18.95%
Tax -1,279 -1,797 -3,307 -5,664 -17,232 -25,469 -23,322 -38.34%
NP 26,504 11,420 -6,290 10,123 29,225 84,045 74,770 -15.86%
-
NP to SH 26,406 11,298 -6,265 10,119 29,253 84,054 74,817 -15.92%
-
Tax Rate 4.60% 13.60% - 35.88% 37.09% 23.26% 23.78% -
Total Cost 140,944 77,209 81,025 119,227 162,677 416,898 372,325 -14.94%
-
Net Worth 1,170,098 1,148,231 1,166,968 1,139,275 1,040,087 1,040,087 944,169 3.63%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,170,098 1,148,231 1,166,968 1,139,275 1,040,087 1,040,087 944,169 3.63%
NOSH 1,857,299 1,136,863 1,136,068 1,116,936 1,014,235 1,008,667 1,060,864 9.77%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 15.83% 12.89% -8.42% 7.83% 15.23% 16.78% 16.72% -
ROE 2.26% 0.98% -0.54% 0.89% 2.81% 8.08% 7.92% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 9.02 7.80 6.60 11.58 18.08 47.20 42.14 -22.64%
EPS 1.42 0.99 -0.55 0.91 2.76 7.92 7.05 -23.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 1.01 1.03 1.02 0.98 0.98 0.89 -5.59%
Adjusted Per Share Value based on latest NOSH - 1,116,936
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 9.02 4.77 4.02 6.96 10.33 26.97 24.07 -15.08%
EPS 1.42 0.61 -0.34 0.54 1.58 4.53 4.03 -15.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.6182 0.6283 0.6134 0.56 0.56 0.5084 3.63%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.225 0.25 0.29 0.155 0.39 0.50 0.605 -
P/RPS 2.50 3.21 4.40 1.34 2.16 1.06 1.44 9.62%
P/EPS 15.83 25.16 -52.44 17.11 14.15 6.31 8.58 10.74%
EY 6.32 3.98 -1.91 5.84 7.07 15.84 11.66 -9.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.25 0.28 0.15 0.40 0.51 0.68 -10.05%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 25/08/22 25/08/21 14/08/20 29/08/19 24/07/18 17/07/17 -
Price 0.265 0.245 0.29 0.17 0.325 0.525 0.60 -
P/RPS 2.94 3.14 4.40 1.47 1.80 1.11 1.42 12.88%
P/EPS 18.64 24.65 -52.44 18.76 11.79 6.63 8.51 13.95%
EY 5.37 4.06 -1.91 5.33 8.48 15.09 11.75 -12.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.24 0.28 0.17 0.33 0.54 0.67 -7.48%

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