[IBHD] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[IBHD] I-BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 51.11%
YoY- 235.3%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 169,916 85,149 31,297 13,700 5,110 96,840 2,948 96.47%
PBT 56,260 22,485 2,869 5,057 1,157 13,842 1,887 76.04%
Tax -11,097 -1,644 -823 -387 -24 -758 44 -
NP 45,163 20,841 2,046 4,670 1,133 13,084 1,931 69.06%
-
NP to SH 45,146 20,924 2,322 3,799 1,133 13,084 1,931 69.05%
-
Tax Rate 19.72% 7.31% 28.69% 7.65% 2.07% 5.48% -2.33% -
Total Cost 124,753 64,308 29,251 9,030 3,977 83,756 1,017 122.82%
-
Net Worth 222,445 177,847 162,736 155,718 158,860 161,570 150,213 6.75%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 68 45 10 10 31 5,321 2,121 -43.62%
Div Payout % 0.15% 0.22% 0.46% 0.28% 2.82% 40.67% 109.87% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 222,445 177,847 162,736 155,718 158,860 161,570 150,213 6.75%
NOSH 114,074 114,004 106,363 103,125 106,617 106,296 114,666 -0.08%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 26.58% 24.48% 6.54% 34.09% 22.17% 13.51% 65.50% -
ROE 20.30% 11.77% 1.43% 2.44% 0.71% 8.10% 1.29% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 148.95 74.69 29.42 13.28 4.79 91.10 2.57 96.66%
EPS 39.58 18.35 2.18 3.68 1.06 12.31 1.68 69.27%
DPS 0.06 0.04 0.01 0.01 0.03 5.01 1.85 -43.51%
NAPS 1.95 1.56 1.53 1.51 1.49 1.52 1.31 6.85%
Adjusted Per Share Value based on latest NOSH - 103,125
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 9.15 4.58 1.69 0.74 0.28 5.21 0.16 96.22%
EPS 2.43 1.13 0.13 0.20 0.06 0.70 0.10 70.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.29 0.11 -
NAPS 0.1198 0.0958 0.0876 0.0838 0.0855 0.087 0.0809 6.75%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.90 2.13 0.73 0.84 0.89 0.75 1.10 -
P/RPS 1.95 2.85 2.48 6.32 18.57 0.82 42.79 -40.22%
P/EPS 7.33 11.61 33.44 22.80 83.75 6.09 65.32 -30.53%
EY 13.65 8.62 2.99 4.39 1.19 16.41 1.53 43.99%
DY 0.02 0.02 0.01 0.01 0.03 6.67 1.68 -52.19%
P/NAPS 1.49 1.37 0.48 0.56 0.60 0.49 0.84 10.01%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 13/05/13 29/05/12 25/05/11 17/05/10 29/05/09 27/05/08 -
Price 3.34 3.04 0.75 0.84 0.91 0.89 1.08 -
P/RPS 2.24 4.07 2.55 6.32 18.99 0.98 42.01 -38.63%
P/EPS 8.44 16.56 34.36 22.80 85.63 7.23 64.13 -28.66%
EY 11.85 6.04 2.91 4.39 1.17 13.83 1.56 40.18%
DY 0.02 0.01 0.01 0.01 0.03 5.62 1.71 -52.34%
P/NAPS 1.71 1.95 0.49 0.56 0.61 0.59 0.82 13.02%

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