[IHB] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -40.78%
YoY- 108.98%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 178,832 165,174 158,025 148,450 166,504 149,712 143,292 15.93%
PBT 6,408 11,032 9,494 5,988 9,692 7,787 7,084 -6.47%
Tax -2,556 -3,346 -3,046 -2,108 -3,176 -2,662 -2,044 16.08%
NP 3,852 7,686 6,448 3,880 6,516 5,125 5,040 -16.42%
-
NP to SH 4,192 7,697 6,441 3,816 6,444 5,110 5,009 -11.20%
-
Tax Rate 39.89% 30.33% 32.08% 35.20% 32.77% 34.19% 28.85% -
Total Cost 174,980 157,488 151,577 144,570 159,988 144,587 138,252 17.02%
-
Net Worth 80,708 79,251 75,521 73,656 59,888 36,006 70,818 9.11%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 1,200 - - - - 4,001 -
Div Payout % - 15.60% - - - - 79.87% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 80,708 79,251 75,521 73,656 59,888 36,006 70,818 9.11%
NOSH 120,459 120,078 119,875 120,000 59,888 60,011 60,015 59.18%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.15% 4.65% 4.08% 2.61% 3.91% 3.42% 3.52% -
ROE 5.19% 9.71% 8.53% 5.18% 10.76% 14.19% 7.07% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 148.46 137.56 131.82 124.96 278.02 249.47 238.76 -27.17%
EPS 3.48 6.41 5.37 3.18 5.36 4.26 8.35 -44.23%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 0.67 0.66 0.63 0.62 1.00 0.60 1.18 -31.45%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 42.72 39.46 37.75 35.46 39.78 35.76 34.23 15.93%
EPS 1.00 1.84 1.54 0.91 1.54 1.22 1.20 -11.45%
DPS 0.00 0.29 0.00 0.00 0.00 0.00 0.96 -
NAPS 0.1928 0.1893 0.1804 0.176 0.1431 0.086 0.1692 9.10%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.55 0.59 0.72 0.67 0.67 0.67 0.67 -
P/RPS 0.37 0.43 0.55 0.54 0.24 0.27 0.28 20.43%
P/EPS 15.80 9.20 13.40 20.86 6.23 7.87 8.03 57.08%
EY 6.33 10.86 7.46 4.79 16.06 12.71 12.46 -36.35%
DY 0.00 1.69 0.00 0.00 0.00 0.00 9.95 -
P/NAPS 0.82 0.89 1.14 1.08 0.67 1.12 0.57 27.46%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 25/11/10 24/08/10 27/05/10 25/02/10 30/11/09 -
Price 0.545 0.55 0.63 0.64 0.64 0.65 0.67 -
P/RPS 0.37 0.40 0.48 0.51 0.23 0.26 0.28 20.43%
P/EPS 15.66 8.58 11.72 19.92 5.95 7.63 8.03 56.15%
EY 6.39 11.65 8.53 5.02 16.81 13.10 12.46 -35.95%
DY 0.00 1.82 0.00 0.00 0.00 0.00 9.95 -
P/NAPS 0.81 0.83 1.00 1.03 0.64 1.08 0.57 26.42%

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