[IBHD] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[IBHD] I-BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -20.04%
YoY- -62.5%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 5,758 95,765 4,067 18,140 63,502 60,827 73,927 -34.62%
PBT 926 16,148 1,900 2,831 7,040 -8,155 189 30.29%
Tax -65 -826 45 -285 -250 -62 -130 -10.90%
NP 861 15,322 1,945 2,546 6,790 -8,217 59 56.26%
-
NP to SH 861 15,322 1,945 2,546 6,790 -8,217 59 56.26%
-
Tax Rate 7.02% 5.12% -2.37% 10.07% 3.55% - 68.78% -
Total Cost 4,897 80,443 2,122 15,594 56,712 69,044 73,868 -36.35%
-
Net Worth 160,722 163,894 166,543 81,033 355,265 12,053 81,879 11.88%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 31 5,321 2,121 890 - - - -
Div Payout % 3.71% 34.73% 109.08% 34.98% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 160,722 163,894 166,543 81,033 355,265 12,053 81,879 11.88%
NOSH 106,438 106,425 106,078 44,523 196,279 9,642 59,333 10.22%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 14.95% 16.00% 47.82% 14.04% 10.69% -13.51% 0.08% -
ROE 0.54% 9.35% 1.17% 3.14% 1.91% -68.17% 0.07% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 5.41 89.98 3.83 40.74 32.35 630.80 124.60 -40.68%
EPS 0.81 14.40 1.83 5.72 3.46 -85.21 0.10 41.66%
DPS 0.03 5.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.51 1.54 1.57 1.82 1.81 1.25 1.38 1.51%
Adjusted Per Share Value based on latest NOSH - 44,523
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 0.31 5.16 0.22 0.98 3.42 3.28 3.98 -34.62%
EPS 0.05 0.82 0.10 0.14 0.37 -0.44 0.00 -
DPS 0.00 0.29 0.11 0.05 0.00 0.00 0.00 -
NAPS 0.0865 0.0882 0.0897 0.0436 0.1913 0.0065 0.0441 11.87%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.93 0.98 1.00 0.89 1.03 0.79 1.19 -
P/RPS 17.19 1.09 26.08 2.18 3.18 0.13 0.96 61.67%
P/EPS 114.97 6.81 54.54 15.56 29.77 -0.93 1,196.72 -32.30%
EY 0.87 14.69 1.83 6.43 3.36 -107.86 0.08 48.79%
DY 0.03 5.10 2.00 2.25 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.64 0.49 0.57 0.63 0.86 -5.30%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 11/02/10 10/02/09 27/02/08 27/02/07 28/02/06 28/02/05 25/02/04 -
Price 0.91 0.99 0.96 0.99 1.03 0.78 1.20 -
P/RPS 16.82 1.10 25.04 2.43 3.18 0.12 0.96 61.09%
P/EPS 112.50 6.88 52.36 17.31 29.77 -0.92 1,206.78 -32.63%
EY 0.89 14.54 1.91 5.78 3.36 -109.25 0.08 49.35%
DY 0.03 5.05 2.08 2.02 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.61 0.54 0.57 0.62 0.87 -5.99%

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