[IBHD] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[IBHD] I-BHD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -170.74%
YoY- -161.91%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 185,421 167,448 88,629 74,735 129,350 191,902 500,943 -15.25%
PBT 25,065 27,783 13,217 -2,983 15,787 46,457 109,514 -21.77%
Tax -6,296 -1,279 -1,797 -3,307 -5,664 -17,232 -25,469 -20.76%
NP 18,769 26,504 11,420 -6,290 10,123 29,225 84,045 -22.09%
-
NP to SH 18,694 26,406 11,298 -6,265 10,119 29,253 84,054 -22.14%
-
Tax Rate 25.12% 4.60% 13.60% - 35.88% 37.09% 23.26% -
Total Cost 166,652 140,944 77,209 81,025 119,227 162,677 416,898 -14.15%
-
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 10.12% 15.83% 12.89% -8.42% 7.83% 15.23% 16.78% -
ROE 1.57% 2.26% 0.98% -0.54% 0.89% 2.81% 8.08% -
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 9.98 9.02 7.80 6.60 11.58 18.08 47.20 -22.79%
EPS 1.01 1.42 0.99 -0.55 0.91 2.76 7.92 -29.03%
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 - 1,136,068
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 9.98 9.02 4.77 4.02 6.96 10.33 26.97 -15.25%
EPS 1.01 1.42 0.61 -0.34 0.54 1.58 4.53 -22.11%
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 2.45 2.50 3.21 4.40 1.34 2.16 1.06 14.97%
P/EPS 24.34 15.83 25.16 -52.44 17.11 14.15 6.31 25.20%
EY 4.11 6.32 3.98 -1.91 5.84 7.07 15.84 -20.12%
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 0.26 0.265 0.245 0.29 0.17 0.325 0.525 -
P/RPS 2.60 2.94 3.14 4.40 1.47 1.80 1.11 15.22%
P/EPS 25.83 18.64 24.65 -52.44 18.76 11.79 6.63 25.41%
EY 3.87 5.37 4.06 -1.91 5.33 8.48 15.09 -20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.24 0.28 0.17 0.33 0.54 -4.48%

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