[IBHD] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[IBHD] I-BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -12.18%
YoY- -40.89%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 456,281 438,838 354,806 251,451 248,614 127,224 46,490 46.29%
PBT 98,123 101,204 86,531 51,071 87,656 26,906 11,599 42.72%
Tax -28,003 -29,267 -18,369 -10,068 -18,287 -3,457 -1,175 69.59%
NP 70,120 71,937 68,162 41,003 69,369 23,449 10,424 37.37%
-
NP to SH 70,146 71,971 68,190 40,974 69,324 23,468 10,654 36.88%
-
Tax Rate 28.54% 28.92% 21.23% 19.71% 20.86% 12.85% 10.13% -
Total Cost 386,161 366,901 286,644 210,448 179,245 103,775 36,066 48.43%
-
Net Worth 1,029,474 944,569 904,061 855,599 274,227 186,820 106,522 45.92%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 68 45 10 -
Div Payout % - - - - 0.10% 0.19% 0.10% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,029,474 944,569 904,061 855,599 274,227 186,820 106,522 45.92%
NOSH 1,009,498 1,007,934 1,063,601 1,056,296 228,523 113,914 106,522 45.44%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 15.37% 16.39% 19.21% 16.31% 27.90% 18.43% 22.42% -
ROE 6.81% 7.62% 7.54% 4.79% 25.28% 12.56% 10.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 42.99 41.35 33.36 23.80 108.79 111.68 43.64 -0.24%
EPS 6.61 6.78 6.41 3.88 30.34 20.60 10.00 -6.66%
DPS 0.00 0.00 0.00 0.00 0.03 0.04 0.01 -
NAPS 0.97 0.89 0.85 0.81 1.20 1.64 1.00 -0.50%
Adjusted Per Share Value based on latest NOSH - 1,056,296
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 24.57 23.63 19.10 13.54 13.39 6.85 2.50 46.33%
EPS 3.78 3.88 3.67 2.21 3.73 1.26 0.57 37.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5543 0.5086 0.4868 0.4607 0.1476 0.1006 0.0574 45.90%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.505 0.57 0.57 0.525 1.10 2.80 1.21 -
P/RPS 1.17 1.38 1.71 2.21 1.01 2.51 2.77 -13.37%
P/EPS 7.64 8.41 8.89 13.53 3.63 13.59 12.10 -7.37%
EY 13.09 11.90 11.25 7.39 27.58 7.36 8.27 7.95%
DY 0.00 0.00 0.00 0.00 0.03 0.01 0.01 -
P/NAPS 0.52 0.64 0.67 0.65 0.92 1.71 1.21 -13.12%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 07/11/18 23/10/17 24/10/16 23/11/15 13/11/14 18/11/13 22/11/12 -
Price 0.46 0.575 0.61 0.54 0.725 2.66 1.27 -
P/RPS 1.07 1.39 1.83 2.27 0.67 2.38 2.91 -15.35%
P/EPS 6.96 8.48 9.51 13.92 2.39 12.91 12.70 -9.53%
EY 14.37 11.79 10.51 7.18 41.84 7.74 7.88 10.52%
DY 0.00 0.00 0.00 0.00 0.04 0.02 0.01 -
P/NAPS 0.47 0.65 0.72 0.67 0.60 1.62 1.27 -15.26%

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