[IBHD] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 42,252 38,887 20,233 18,245 28,583 21,568 16,897 83.92% QoQ % 8.65% 92.20% 10.90% -36.17% 32.53% 27.64% - Horiz. % 250.06% 230.14% 119.74% 107.98% 169.16% 127.64% 100.00%
PBT 6,268 17,426 1,743 1,673 4,455 5,346 -3,410 - QoQ % -64.03% 899.77% 4.18% -62.45% -16.67% 256.77% - Horiz. % -183.81% -511.03% -51.11% -49.06% -130.65% -156.77% 100.00%
Tax 2,089 -1,821 -204 -217 795 -2,171 -72 - QoQ % 214.72% -792.65% 5.99% -127.30% 136.62% -2,915.28% - Horiz. % -2,901.39% 2,529.17% 283.33% 301.39% -1,104.17% 3,015.28% 100.00%
NP 8,357 15,605 1,539 1,456 5,250 3,175 -3,482 - QoQ % -46.45% 913.97% 5.70% -72.27% 65.35% 191.18% - Horiz. % -240.01% -448.16% -44.20% -41.82% -150.78% -91.18% 100.00%
NP to SH 8,334 15,579 1,518 1,435 5,157 3,188 -3,441 - QoQ % -46.50% 926.28% 5.78% -72.17% 61.76% 192.65% - Horiz. % -242.20% -452.75% -44.12% -41.70% -149.87% -92.65% 100.00%
Tax Rate -33.33 % 10.45 % 11.70 % 12.97 % -17.85 % 40.61 % - % - QoQ % -418.95% -10.68% -9.79% 172.66% -143.95% 0.00% - Horiz. % -82.07% 25.73% 28.81% 31.94% -43.95% 100.00% -
Total Cost 33,895 23,282 18,694 16,789 23,333 18,393 20,379 40.25% QoQ % 45.58% 24.54% 11.35% -28.05% 26.86% -9.75% - Horiz. % 166.32% 114.25% 91.73% 82.38% 114.50% 90.25% 100.00%
Net Worth 867,515 1,159,600 1,148,231 1,148,231 1,136,739 1,181,705 1,166,968 -17.89% QoQ % -25.19% 0.99% 0.00% 1.01% -3.81% 1.26% - Horiz. % 74.34% 99.37% 98.39% 98.39% 97.41% 101.26% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 867,515 1,159,600 1,148,231 1,148,231 1,136,739 1,181,705 1,166,968 -17.89% QoQ % -25.19% 0.99% 0.00% 1.01% -3.81% 1.26% - Horiz. % 74.34% 99.37% 98.39% 98.39% 97.41% 101.26% 100.00%
NOSH 1,377,008 1,136,863 1,136,863 1,136,863 1,136,739 1,136,255 1,132,979 13.85% QoQ % 21.12% 0.00% 0.00% 0.01% 0.04% 0.29% - Horiz. % 121.54% 100.34% 100.34% 100.34% 100.33% 100.29% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 19.78 % 40.13 % 7.61 % 7.98 % 18.37 % 14.72 % -20.61 % - QoQ % -50.71% 427.33% -4.64% -56.56% 24.80% 171.42% - Horiz. % -95.97% -194.71% -36.92% -38.72% -89.13% -71.42% 100.00%
ROE 0.96 % 1.34 % 0.13 % 0.12 % 0.45 % 0.27 % -0.29 % - QoQ % -28.36% 930.77% 8.33% -73.33% 66.67% 193.10% - Horiz. % -331.03% -462.07% -44.83% -41.38% -155.17% -93.10% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.07 3.42 1.78 1.60 2.51 1.90 1.49 61.71% QoQ % -10.23% 92.13% 11.25% -36.25% 32.11% 27.52% - Horiz. % 206.04% 229.53% 119.46% 107.38% 168.46% 127.52% 100.00%
EPS 0.61 1.37 0.13 0.13 0.45 0.28 -0.30 - QoQ % -55.47% 953.85% 0.00% -71.11% 60.71% 193.33% - Horiz. % -203.33% -456.67% -43.33% -43.33% -150.00% -93.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6300 1.0200 1.0100 1.0100 1.0000 1.0400 1.0300 -27.88% QoQ % -38.24% 0.99% 0.00% 1.00% -3.85% 0.97% - Horiz. % 61.17% 99.03% 98.06% 98.06% 97.09% 100.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,857,299 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 2.27 2.09 1.09 0.98 1.54 1.16 0.91 83.63% QoQ % 8.61% 91.74% 11.22% -36.36% 32.76% 27.47% - Horiz. % 249.45% 229.67% 119.78% 107.69% 169.23% 127.47% 100.00%
EPS 0.45 0.84 0.08 0.08 0.28 0.17 -0.19 - QoQ % -46.43% 950.00% 0.00% -71.43% 64.71% 189.47% - Horiz. % -236.84% -442.11% -42.11% -42.11% -147.37% -89.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4671 0.6243 0.6182 0.6182 0.6120 0.6362 0.6283 -17.89% QoQ % -25.18% 0.99% 0.00% 1.01% -3.80% 1.26% - Horiz. % 74.34% 99.36% 98.39% 98.39% 97.41% 101.26% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.2800 0.2400 0.2500 0.2900 0.2700 0.2650 0.2900 -
P/RPS 9.13 7.02 14.05 18.07 10.74 13.96 19.45 -39.52% QoQ % 30.06% -50.04% -22.25% 68.25% -23.07% -28.23% - Horiz. % 46.94% 36.09% 72.24% 92.90% 55.22% 71.77% 100.00%
P/EPS 46.26 17.51 187.23 229.75 59.52 94.45 -95.48 - QoQ % 164.19% -90.65% -18.51% 286.00% -36.98% 198.92% - Horiz. % -48.45% -18.34% -196.09% -240.63% -62.34% -98.92% 100.00%
EY 2.16 5.71 0.53 0.44 1.68 1.06 -1.05 - QoQ % -62.17% 977.36% 20.45% -73.81% 58.49% 200.95% - Horiz. % -205.71% -543.81% -50.48% -41.90% -160.00% -100.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.44 0.24 0.25 0.29 0.27 0.25 0.28 35.05% QoQ % 83.33% -4.00% -13.79% 7.41% 8.00% -10.71% - Horiz. % 157.14% 85.71% 89.29% 103.57% 96.43% 89.29% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 24/11/22 25/08/22 30/05/22 - 24/11/21 25/08/21 -
Price 0.2550 0.2750 0.2450 0.2800 0.2850 0.2800 0.2900 -
P/RPS 8.31 8.04 13.77 17.45 11.33 14.75 19.45 -43.19% QoQ % 3.36% -41.61% -21.09% 54.02% -23.19% -24.16% - Horiz. % 42.72% 41.34% 70.80% 89.72% 58.25% 75.84% 100.00%
P/EPS 42.13 20.07 183.49 221.83 62.82 99.80 -95.48 - QoQ % 109.92% -89.06% -17.28% 253.12% -37.05% 204.52% - Horiz. % -44.12% -21.02% -192.18% -232.33% -65.79% -104.52% 100.00%
EY 2.37 4.98 0.55 0.45 1.59 1.00 -1.05 - QoQ % -52.41% 805.45% 22.22% -71.70% 59.00% 195.24% - Horiz. % -225.71% -474.29% -52.38% -42.86% -151.43% -95.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.40 0.27 0.24 0.28 0.29 0.27 0.28 26.76% QoQ % 48.15% 12.50% -14.29% -3.45% 7.41% -3.57% - Horiz. % 142.86% 96.43% 85.71% 100.00% 103.57% 96.43% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment