[IHB] QoQ Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 6,785 3,738 2,933 252 2,581 3,492 2,078 119.62% QoQ % 81.51% 27.45% 1,063.89% -90.24% -26.09% 68.05% - Horiz. % 326.52% 179.88% 141.15% 12.13% 124.21% 168.05% 100.00%
PBT -1,911 -791 -1,303 -28,656 -4,566 -1,263 -2,408 -14.25% QoQ % -141.59% 39.29% 95.45% -527.60% -261.52% 47.55% - Horiz. % 79.36% 32.85% 54.11% 1,190.03% 189.62% 52.45% 100.00%
Tax -1,505 -41 0 -358 -84 0 0 - QoQ % -3,570.73% 0.00% 0.00% -326.19% 0.00% 0.00% - Horiz. % 1,791.67% 48.81% -0.00% 426.19% 100.00% - -
NP -3,416 -832 -1,303 -29,014 -4,650 -1,263 -2,408 26.17% QoQ % -310.58% 36.15% 95.51% -523.96% -268.17% 47.55% - Horiz. % 141.86% 34.55% 54.11% 1,204.90% 193.11% 52.45% 100.00%
NP to SH -3,373 -830 -1,488 -28,938 -3,385 -1,181 -2,333 27.77% QoQ % -306.39% 44.22% 94.86% -754.89% -186.62% 49.38% - Horiz. % 144.58% 35.58% 63.78% 1,240.38% 145.09% 50.62% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 10,201 4,570 4,236 29,266 7,231 4,755 4,486 72.67% QoQ % 123.22% 7.88% -85.53% 304.73% 52.07% 6.00% - Horiz. % 227.40% 101.87% 94.43% 652.39% 161.19% 106.00% 100.00%
Net Worth 60,644 63,835 67,027 58,672 85,238 93,094 93,094 -24.79% QoQ % -5.00% -4.76% 14.24% -31.17% -8.44% 0.00% - Horiz. % 65.14% 68.57% 72.00% 63.02% 91.56% 100.00% 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 60,644 63,835 67,027 58,672 85,238 93,094 93,094 -24.79% QoQ % -5.00% -4.76% 14.24% -31.17% -8.44% 0.00% - Horiz. % 65.14% 68.57% 72.00% 63.02% 91.56% 100.00% 100.00%
NOSH 319,179 319,179 319,179 279,392 266,370 265,983 265,983 12.89% QoQ % 0.00% 0.00% 14.24% 4.89% 0.15% 0.00% - Horiz. % 120.00% 120.00% 120.00% 105.04% 100.15% 100.00% 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 -50.35 % -22.26 % -44.43 % -11,513.49 % -180.16 % -36.17 % -115.88 % -42.55% QoQ % -126.19% 49.90% 99.61% -6,290.70% -398.09% 68.79% - Horiz. % 43.45% 19.21% 38.34% 9,935.70% 155.47% 31.21% 100.00%
ROE -5.56 % -1.30 % -2.22 % -49.32 % -3.97 % -1.27 % -2.51 % 69.68% QoQ % -327.69% 41.44% 95.50% -1,142.32% -212.60% 49.40% - Horiz. % 221.51% 51.79% 88.45% 1,964.94% 158.17% 50.60% 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 2.13 1.17 0.92 0.09 0.97 1.31 0.78 95.01% QoQ % 82.05% 27.17% 922.22% -90.72% -25.95% 67.95% - Horiz. % 273.08% 150.00% 117.95% 11.54% 124.36% 167.95% 100.00%
EPS -1.06 -0.26 -0.47 -10.36 -1.27 -0.44 -0.88 13.17% QoQ % -307.69% 44.68% 95.46% -715.75% -188.64% 50.00% - Horiz. % 120.45% 29.55% 53.41% 1,177.27% 144.32% 50.00% 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 0.1900 0.2000 0.2100 0.2100 0.3200 0.3500 0.3500 -33.38% QoQ % -5.00% -4.76% 0.00% -34.38% -8.57% 0.00% - Horiz. % 54.29% 57.14% 60.00% 60.00% 91.43% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 405,997 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 1.67 0.92 0.72 0.06 0.64 0.86 0.51 120.04% QoQ % 81.52% 27.78% 1,100.00% -90.62% -25.58% 68.63% - Horiz. % 327.45% 180.39% 141.18% 11.76% 125.49% 168.63% 100.00%
EPS -0.83 -0.20 -0.37 -7.13 -0.83 -0.29 -0.57 28.38% QoQ % -315.00% 45.95% 94.81% -759.04% -186.21% 49.12% - Horiz. % 145.61% 35.09% 64.91% 1,250.88% 145.61% 50.88% 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 0.1494 0.1572 0.1651 0.1445 0.2099 0.2293 0.2293 -24.79% QoQ % -4.96% -4.78% 14.26% -31.16% -8.46% 0.00% - Horiz. % 65.15% 68.56% 72.00% 63.02% 91.54% 100.00% 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 0.1250 0.1150 0.1500 0.2250 0.2200 0.2950 0.2600 -
P/RPS 5.88 9.82 16.32 249.46 22.70 22.47 33.28 -68.41% QoQ % -40.12% -39.83% -93.46% 998.94% 1.02% -32.48% - Horiz. % 17.67% 29.51% 49.04% 749.58% 68.21% 67.52% 100.00%
P/EPS -11.83 -44.22 -32.18 -2.17 -17.31 -66.44 -29.64 -45.70% QoQ % 73.25% -37.41% -1,382.95% 87.46% 73.95% -124.16% - Horiz. % 39.91% 149.19% 108.57% 7.32% 58.40% 224.16% 100.00%
EY -8.45 -2.26 -3.11 -46.03 -5.78 -1.51 -3.37 84.26% QoQ % -273.89% 27.33% 93.24% -696.37% -282.78% 55.19% - Horiz. % 250.74% 67.06% 92.28% 1,365.88% 171.51% 44.81% 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 0.66 0.58 0.71 1.07 0.69 0.84 0.74 -7.32% QoQ % 13.79% -18.31% -33.64% 55.07% -17.86% 13.51% - Horiz. % 89.19% 78.38% 95.95% 144.59% 93.24% 113.51% 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 27/02/23 24/11/22 25/08/22 26/07/22 24/02/22 25/11/21 30/08/21 -
Price 0.1050 0.1300 0.1250 0.1300 0.2350 0.2850 0.3300 -
P/RPS 4.94 11.10 13.60 144.13 24.25 21.71 42.24 -75.99% QoQ % -55.50% -18.38% -90.56% 494.35% 11.70% -48.60% - Horiz. % 11.70% 26.28% 32.20% 341.22% 57.41% 51.40% 100.00%
P/EPS -9.94 -49.99 -26.81 -1.26 -18.49 -64.19 -37.62 -58.72% QoQ % 80.12% -86.46% -2,027.78% 93.19% 71.19% -70.63% - Horiz. % 26.42% 132.88% 71.27% 3.35% 49.15% 170.63% 100.00%
EY -10.06 -2.00 -3.73 -79.67 -5.41 -1.56 -2.66 142.15% QoQ % -403.00% 46.38% 95.32% -1,372.64% -246.79% 41.35% - Horiz. % 378.20% 75.19% 140.23% 2,995.11% 203.38% 58.65% 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 0.55 0.65 0.60 0.62 0.73 0.81 0.94 -29.98% QoQ % -15.38% 8.33% -3.23% -15.07% -9.88% -13.83% - Horiz. % 58.51% 69.15% 63.83% 65.96% 77.66% 86.17% 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
Q4 2022 - Vertice_Bhd (amended).pdf 
