[IBHD] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[IBHD] I-BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 96.57%
YoY- 299.62%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 251,451 248,614 127,224 46,490 20,168 10,284 85,277 19.73%
PBT 51,071 87,656 26,906 11,599 2,790 5,571 6,790 39.95%
Tax -10,068 -18,287 -3,457 -1,175 -390 -223 -682 56.59%
NP 41,003 69,369 23,449 10,424 2,400 5,348 6,108 37.32%
-
NP to SH 40,974 69,324 23,468 10,654 2,666 4,338 6,108 37.31%
-
Tax Rate 19.71% 20.86% 12.85% 10.13% 13.98% 4.00% 10.04% -
Total Cost 210,448 179,245 103,775 36,066 17,768 4,936 79,169 17.68%
-
Net Worth 855,599 274,227 186,820 106,522 160,249 156,430 154,114 33.04%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 68 45 10 10 31 5,321 -
Div Payout % - 0.10% 0.19% 0.10% 0.40% 0.74% 87.12% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 855,599 274,227 186,820 106,522 160,249 156,430 154,114 33.04%
NOSH 1,056,296 228,523 113,914 106,522 106,833 106,415 106,285 46.60%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 16.31% 27.90% 18.43% 22.42% 11.90% 52.00% 7.16% -
ROE 4.79% 25.28% 12.56% 10.00% 1.66% 2.77% 3.96% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 23.80 108.79 111.68 43.64 18.88 9.66 80.23 -18.32%
EPS 3.88 30.34 20.60 10.00 2.50 4.08 5.75 -6.34%
DPS 0.00 0.03 0.04 0.01 0.01 0.03 5.00 -
NAPS 0.81 1.20 1.64 1.00 1.50 1.47 1.45 -9.24%
Adjusted Per Share Value based on latest NOSH - 106,522
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 13.54 13.39 6.85 2.50 1.09 0.55 4.59 19.74%
EPS 2.21 3.73 1.26 0.57 0.14 0.23 0.33 37.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.29 -
NAPS 0.4607 0.1476 0.1006 0.0574 0.0863 0.0842 0.083 33.04%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.525 1.10 2.80 1.21 0.74 0.80 0.98 -
P/RPS 2.21 1.01 2.51 2.77 3.92 8.28 1.22 10.40%
P/EPS 13.53 3.63 13.59 12.10 29.65 19.62 17.05 -3.77%
EY 7.39 27.58 7.36 8.27 3.37 5.10 5.86 3.94%
DY 0.00 0.03 0.01 0.01 0.01 0.04 5.10 -
P/NAPS 0.65 0.92 1.71 1.21 0.49 0.54 0.68 -0.74%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 13/11/14 18/11/13 22/11/12 24/11/11 29/11/10 30/11/09 -
Price 0.54 0.725 2.66 1.27 0.70 0.79 1.14 -
P/RPS 2.27 0.67 2.38 2.91 3.71 8.17 1.42 8.12%
P/EPS 13.92 2.39 12.91 12.70 28.05 19.38 19.84 -5.73%
EY 7.18 41.84 7.74 7.88 3.56 5.16 5.04 6.07%
DY 0.00 0.04 0.02 0.01 0.01 0.04 4.39 -
P/NAPS 0.67 0.60 1.62 1.27 0.47 0.54 0.79 -2.70%

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