[IBHD] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[IBHD] I-BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -44.15%
YoY- 34.24%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 46,490 20,168 10,284 85,277 14,016 5,046 22,691 12.68%
PBT 11,599 2,790 5,571 6,790 4,783 1,516 3,504 22.05%
Tax -1,175 -390 -223 -682 -233 81 -320 24.18%
NP 10,424 2,400 5,348 6,108 4,550 1,597 3,184 21.83%
-
NP to SH 10,654 2,666 4,338 6,108 4,550 1,597 3,184 22.27%
-
Tax Rate 10.13% 13.98% 4.00% 10.04% 4.87% -5.34% 9.13% -
Total Cost 36,066 17,768 4,936 79,169 9,466 3,449 19,507 10.77%
-
Net Worth 106,522 160,249 156,430 154,114 152,410 175,499 246,458 -13.03%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 10 10 31 5,321 2,121 890 - -
Div Payout % 0.10% 0.40% 0.74% 87.12% 46.63% 55.76% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 106,522 160,249 156,430 154,114 152,410 175,499 246,458 -13.03%
NOSH 106,522 106,833 106,415 106,285 114,594 108,333 135,416 -3.91%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 22.42% 11.90% 52.00% 7.16% 32.46% 31.65% 14.03% -
ROE 10.00% 1.66% 2.77% 3.96% 2.99% 0.91% 1.29% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 43.64 18.88 9.66 80.23 12.23 4.66 16.76 17.27%
EPS 10.00 2.50 4.08 5.75 3.97 1.47 2.35 27.27%
DPS 0.01 0.01 0.03 5.00 1.85 0.82 0.00 -
NAPS 1.00 1.50 1.47 1.45 1.33 1.62 1.82 -9.49%
Adjusted Per Share Value based on latest NOSH - 106,285
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.50 1.09 0.55 4.59 0.75 0.27 1.22 12.68%
EPS 0.57 0.14 0.23 0.33 0.24 0.09 0.17 22.31%
DPS 0.00 0.00 0.00 0.29 0.11 0.05 0.00 -
NAPS 0.0574 0.0863 0.0842 0.083 0.0821 0.0945 0.1327 -13.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.21 0.74 0.80 0.98 0.93 1.01 1.00 -
P/RPS 2.77 3.92 8.28 1.22 7.60 21.68 5.97 -12.00%
P/EPS 12.10 29.65 19.62 17.05 23.42 68.51 42.53 -18.88%
EY 8.27 3.37 5.10 5.86 4.27 1.46 2.35 23.30%
DY 0.01 0.01 0.04 5.10 1.99 0.81 0.00 -
P/NAPS 1.21 0.49 0.54 0.68 0.70 0.62 0.55 14.02%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 24/11/11 29/11/10 30/11/09 28/11/08 27/11/07 23/11/06 -
Price 1.27 0.70 0.79 1.14 0.78 1.00 0.98 -
P/RPS 2.91 3.71 8.17 1.42 6.38 21.47 5.85 -10.97%
P/EPS 12.70 28.05 19.38 19.84 19.64 67.84 41.68 -17.95%
EY 7.88 3.56 5.16 5.04 5.09 1.47 2.40 21.89%
DY 0.01 0.01 0.04 4.39 2.37 0.82 0.00 -
P/NAPS 1.27 0.47 0.54 0.79 0.59 0.62 0.54 15.30%

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