[IBHD] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[IBHD] I-BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 73.54%
YoY- -38.88%
Quarter Report
Latest QR
Upcoming QR
IBHD's Result
IBHD's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 291,546 169,916 85,149 31,297 13,700 5,110 96,840 20.15%
PBT 74,718 56,260 22,485 2,869 5,057 1,157 13,842 32.42%
Tax -17,148 -11,097 -1,644 -823 -387 -24 -758 68.13%
NP 57,570 45,163 20,841 2,046 4,670 1,133 13,084 27.99%
-
NP to SH 57,543 45,146 20,924 2,322 3,799 1,133 13,084 27.98%
-
Tax Rate 22.95% 19.72% 7.31% 28.69% 7.65% 2.07% 5.48% -
Total Cost 233,976 124,753 64,308 29,251 9,030 3,977 83,756 18.66%
-
Net Worth 1,108,791 222,445 177,847 162,736 155,718 158,860 161,570 37.83%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - 68 45 10 10 31 5,321 -
Div Payout % - 0.15% 0.22% 0.46% 0.28% 2.82% 40.67% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,108,791 222,445 177,847 162,736 155,718 158,860 161,570 37.83%
NOSH 1,066,145 114,074 114,004 106,363 103,125 106,617 106,296 46.82%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 19.75% 26.58% 24.48% 6.54% 34.09% 22.17% 13.51% -
ROE 5.19% 20.30% 11.77% 1.43% 2.44% 0.71% 8.10% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 27.35 148.95 74.69 29.42 13.28 4.79 91.10 -18.16%
EPS 5.40 39.58 18.35 2.18 3.68 1.06 12.31 -12.82%
DPS 0.00 0.06 0.04 0.01 0.01 0.03 5.01 -
NAPS 1.04 1.95 1.56 1.53 1.51 1.49 1.52 -6.12%
Adjusted Per Share Value based on latest NOSH - 106,363
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 15.70 9.15 4.58 1.69 0.74 0.28 5.21 20.17%
EPS 3.10 2.43 1.13 0.13 0.20 0.06 0.70 28.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.29 -
NAPS 0.597 0.1198 0.0958 0.0876 0.0838 0.0855 0.087 37.83%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.625 2.90 2.13 0.73 0.84 0.89 0.75 -
P/RPS 2.29 1.95 2.85 2.48 6.32 18.57 0.82 18.65%
P/EPS 11.58 7.33 11.61 33.44 22.80 83.75 6.09 11.29%
EY 8.64 13.65 8.62 2.99 4.39 1.19 16.41 -10.13%
DY 0.00 0.02 0.02 0.01 0.01 0.03 6.67 -
P/NAPS 0.60 1.49 1.37 0.48 0.56 0.60 0.49 3.43%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 18/05/15 29/05/14 13/05/13 29/05/12 25/05/11 17/05/10 29/05/09 -
Price 0.64 3.34 3.04 0.75 0.84 0.91 0.89 -
P/RPS 2.34 2.24 4.07 2.55 6.32 18.99 0.98 15.60%
P/EPS 11.86 8.44 16.56 34.36 22.80 85.63 7.23 8.59%
EY 8.43 11.85 6.04 2.91 4.39 1.17 13.83 -7.91%
DY 0.00 0.02 0.01 0.01 0.01 0.03 5.62 -
P/NAPS 0.62 1.71 1.95 0.49 0.56 0.61 0.59 0.82%

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