[IBHD] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[IBHD] I-BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -14.61%
YoY- 577.58%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 31,297 13,700 5,110 96,840 2,948 12,130 55,531 -9.10%
PBT 2,869 5,057 1,157 13,842 1,887 3,035 5,802 -11.06%
Tax -823 -387 -24 -758 44 -358 -268 20.54%
NP 2,046 4,670 1,133 13,084 1,931 2,677 5,534 -15.26%
-
NP to SH 2,322 3,799 1,133 13,084 1,931 2,677 5,534 -13.46%
-
Tax Rate 28.69% 7.65% 2.07% 5.48% -2.33% 11.80% 4.62% -
Total Cost 29,251 9,030 3,977 83,756 1,017 9,453 49,997 -8.53%
-
Net Worth 162,736 155,718 158,860 161,570 150,213 3,233,000 527,250 -17.77%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 10 10 31 5,321 2,121 890 - -
Div Payout % 0.46% 0.28% 2.82% 40.67% 109.87% 33.26% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 162,736 155,718 158,860 161,570 150,213 3,233,000 527,250 -17.77%
NOSH 106,363 103,125 106,617 106,296 114,666 1,766,666 284,999 -15.13%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.54% 34.09% 22.17% 13.51% 65.50% 22.07% 9.97% -
ROE 1.43% 2.44% 0.71% 8.10% 1.29% 0.08% 1.05% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 29.42 13.28 4.79 91.10 2.57 0.69 19.48 7.10%
EPS 2.18 3.68 1.06 12.31 1.68 0.15 1.94 1.96%
DPS 0.01 0.01 0.03 5.01 1.85 0.05 0.00 -
NAPS 1.53 1.51 1.49 1.52 1.31 1.83 1.85 -3.11%
Adjusted Per Share Value based on latest NOSH - 106,296
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.69 0.74 0.28 5.21 0.16 0.65 2.99 -9.06%
EPS 0.13 0.20 0.06 0.70 0.10 0.14 0.30 -12.99%
DPS 0.00 0.00 0.00 0.29 0.11 0.05 0.00 -
NAPS 0.0876 0.0838 0.0855 0.087 0.0809 1.7407 0.2839 -17.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.73 0.84 0.89 0.75 1.10 1.08 1.04 -
P/RPS 2.48 6.32 18.57 0.82 42.79 157.30 5.34 -11.98%
P/EPS 33.44 22.80 83.75 6.09 65.32 712.74 53.56 -7.54%
EY 2.99 4.39 1.19 16.41 1.53 0.14 1.87 8.12%
DY 0.01 0.01 0.03 6.67 1.68 0.05 0.00 -
P/NAPS 0.48 0.56 0.60 0.49 0.84 0.59 0.56 -2.53%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 25/05/11 17/05/10 29/05/09 27/05/08 24/04/07 26/05/06 -
Price 0.75 0.84 0.91 0.89 1.08 1.53 1.05 -
P/RPS 2.55 6.32 18.99 0.98 42.01 222.84 5.39 -11.71%
P/EPS 34.36 22.80 85.63 7.23 64.13 1,009.71 54.07 -7.27%
EY 2.91 4.39 1.17 13.83 1.56 0.10 1.85 7.83%
DY 0.01 0.01 0.03 5.62 1.71 0.03 0.00 -
P/NAPS 0.49 0.56 0.61 0.59 0.82 0.84 0.57 -2.48%

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