[IBHD] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[IBHD] I-BHD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 20.01%
YoY- 195.4%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 438,838 354,806 251,451 248,614 127,224 46,490 20,168 67.00%
PBT 101,204 86,531 51,071 87,656 26,906 11,599 2,790 81.84%
Tax -29,267 -18,369 -10,068 -18,287 -3,457 -1,175 -390 105.24%
NP 71,937 68,162 41,003 69,369 23,449 10,424 2,400 76.15%
-
NP to SH 71,971 68,190 40,974 69,324 23,468 10,654 2,666 73.11%
-
Tax Rate 28.92% 21.23% 19.71% 20.86% 12.85% 10.13% 13.98% -
Total Cost 366,901 286,644 210,448 179,245 103,775 36,066 17,768 65.55%
-
Net Worth 944,569 904,061 855,599 274,227 186,820 106,522 160,249 34.36%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 68 45 10 10 -
Div Payout % - - - 0.10% 0.19% 0.10% 0.40% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 944,569 904,061 855,599 274,227 186,820 106,522 160,249 34.36%
NOSH 1,007,934 1,063,601 1,056,296 228,523 113,914 106,522 106,833 45.31%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 16.39% 19.21% 16.31% 27.90% 18.43% 22.42% 11.90% -
ROE 7.62% 7.54% 4.79% 25.28% 12.56% 10.00% 1.66% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 41.35 33.36 23.80 108.79 111.68 43.64 18.88 13.94%
EPS 6.78 6.41 3.88 30.34 20.60 10.00 2.50 18.07%
DPS 0.00 0.00 0.00 0.03 0.04 0.01 0.01 -
NAPS 0.89 0.85 0.81 1.20 1.64 1.00 1.50 -8.32%
Adjusted Per Share Value based on latest NOSH - 228,523
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 23.63 19.10 13.54 13.39 6.85 2.50 1.09 66.90%
EPS 3.88 3.67 2.21 3.73 1.26 0.57 0.14 73.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5086 0.4868 0.4607 0.1476 0.1006 0.0574 0.0863 34.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.57 0.57 0.525 1.10 2.80 1.21 0.74 -
P/RPS 1.38 1.71 2.21 1.01 2.51 2.77 3.92 -15.95%
P/EPS 8.41 8.89 13.53 3.63 13.59 12.10 29.65 -18.92%
EY 11.90 11.25 7.39 27.58 7.36 8.27 3.37 23.37%
DY 0.00 0.00 0.00 0.03 0.01 0.01 0.01 -
P/NAPS 0.64 0.67 0.65 0.92 1.71 1.21 0.49 4.54%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/10/17 24/10/16 23/11/15 13/11/14 18/11/13 22/11/12 24/11/11 -
Price 0.575 0.61 0.54 0.725 2.66 1.27 0.70 -
P/RPS 1.39 1.83 2.27 0.67 2.38 2.91 3.71 -15.08%
P/EPS 8.48 9.51 13.92 2.39 12.91 12.70 28.05 -18.06%
EY 11.79 10.51 7.18 41.84 7.74 7.88 3.56 22.06%
DY 0.00 0.00 0.00 0.04 0.02 0.01 0.01 -
P/NAPS 0.65 0.72 0.67 0.60 1.62 1.27 0.47 5.54%

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