[IBHD] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[IBHD] I-BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.15%
YoY- 120.27%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 354,806 251,451 248,614 127,224 46,490 20,168 10,284 80.33%
PBT 86,531 51,071 87,656 26,906 11,599 2,790 5,571 57.89%
Tax -18,369 -10,068 -18,287 -3,457 -1,175 -390 -223 108.45%
NP 68,162 41,003 69,369 23,449 10,424 2,400 5,348 52.77%
-
NP to SH 68,190 40,974 69,324 23,468 10,654 2,666 4,338 58.20%
-
Tax Rate 21.23% 19.71% 20.86% 12.85% 10.13% 13.98% 4.00% -
Total Cost 286,644 210,448 179,245 103,775 36,066 17,768 4,936 96.66%
-
Net Worth 904,061 855,599 274,227 186,820 106,522 160,249 156,430 33.92%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 68 45 10 10 31 -
Div Payout % - - 0.10% 0.19% 0.10% 0.40% 0.74% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 904,061 855,599 274,227 186,820 106,522 160,249 156,430 33.92%
NOSH 1,063,601 1,056,296 228,523 113,914 106,522 106,833 106,415 46.71%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 19.21% 16.31% 27.90% 18.43% 22.42% 11.90% 52.00% -
ROE 7.54% 4.79% 25.28% 12.56% 10.00% 1.66% 2.77% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 33.36 23.80 108.79 111.68 43.64 18.88 9.66 22.92%
EPS 6.41 3.88 30.34 20.60 10.00 2.50 4.08 7.81%
DPS 0.00 0.00 0.03 0.04 0.01 0.01 0.03 -
NAPS 0.85 0.81 1.20 1.64 1.00 1.50 1.47 -8.71%
Adjusted Per Share Value based on latest NOSH - 113,914
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.10 13.54 13.39 6.85 2.50 1.09 0.55 80.52%
EPS 3.67 2.21 3.73 1.26 0.57 0.14 0.23 58.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4868 0.4607 0.1476 0.1006 0.0574 0.0863 0.0842 33.93%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.57 0.525 1.10 2.80 1.21 0.74 0.80 -
P/RPS 1.71 2.21 1.01 2.51 2.77 3.92 8.28 -23.09%
P/EPS 8.89 13.53 3.63 13.59 12.10 29.65 19.62 -12.34%
EY 11.25 7.39 27.58 7.36 8.27 3.37 5.10 14.08%
DY 0.00 0.00 0.03 0.01 0.01 0.01 0.04 -
P/NAPS 0.67 0.65 0.92 1.71 1.21 0.49 0.54 3.65%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/10/16 23/11/15 13/11/14 18/11/13 22/11/12 24/11/11 29/11/10 -
Price 0.61 0.54 0.725 2.66 1.27 0.70 0.79 -
P/RPS 1.83 2.27 0.67 2.38 2.91 3.71 8.17 -22.05%
P/EPS 9.51 13.92 2.39 12.91 12.70 28.05 19.38 -11.17%
EY 10.51 7.18 41.84 7.74 7.88 3.56 5.16 12.57%
DY 0.00 0.00 0.04 0.02 0.01 0.01 0.04 -
P/NAPS 0.72 0.67 0.60 1.62 1.27 0.47 0.54 4.90%

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