[IHB] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -45.94%
YoY- -40.62%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 168,212 183,124 175,272 162,840 178,832 165,174 158,025 4.24%
PBT 4,568 10,566 8,009 3,408 6,408 11,032 9,494 -38.57%
Tax -1,860 -3,187 -2,696 -1,356 -2,556 -3,346 -3,046 -28.00%
NP 2,708 7,379 5,313 2,052 3,852 7,686 6,448 -43.88%
-
NP to SH 3,140 7,424 5,381 2,266 4,192 7,697 6,441 -38.03%
-
Tax Rate 40.72% 30.16% 33.66% 39.79% 39.89% 30.33% 32.08% -
Total Cost 165,504 175,745 169,958 160,788 174,980 157,488 151,577 6.02%
-
Net Worth 85,746 85,233 82,882 80,756 80,708 79,251 75,521 8.82%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 1,200 - -
Div Payout % - - - - - 15.60% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 85,746 85,233 82,882 80,756 80,708 79,251 75,521 8.82%
NOSH 120,769 120,047 120,119 120,531 120,459 120,078 119,875 0.49%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.61% 4.03% 3.03% 1.26% 2.15% 4.65% 4.08% -
ROE 3.66% 8.71% 6.49% 2.81% 5.19% 9.71% 8.53% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 139.28 152.54 145.92 135.10 148.46 137.56 131.82 3.73%
EPS 2.60 6.19 4.48 1.88 3.48 6.41 5.37 -38.31%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.71 0.71 0.69 0.67 0.67 0.66 0.63 8.28%
Adjusted Per Share Value based on latest NOSH - 121,428
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 40.18 43.75 41.87 38.90 42.72 39.46 37.75 4.24%
EPS 0.75 1.77 1.29 0.54 1.00 1.84 1.54 -38.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.29 0.00 -
NAPS 0.2048 0.2036 0.198 0.1929 0.1928 0.1893 0.1804 8.81%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.53 0.51 0.515 0.58 0.55 0.59 0.72 -
P/RPS 0.38 0.33 0.35 0.43 0.37 0.43 0.55 -21.82%
P/EPS 20.38 8.25 11.50 30.85 15.80 9.20 13.40 32.21%
EY 4.91 12.13 8.70 3.24 6.33 10.86 7.46 -24.31%
DY 0.00 0.00 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 0.75 0.72 0.75 0.87 0.82 0.89 1.14 -24.33%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 23/02/12 29/11/11 22/08/11 30/05/11 28/02/11 25/11/10 -
Price 0.47 0.50 0.50 0.52 0.545 0.55 0.63 -
P/RPS 0.34 0.33 0.34 0.38 0.37 0.40 0.48 -20.52%
P/EPS 18.08 8.09 11.16 27.66 15.66 8.58 11.72 33.47%
EY 5.53 12.37 8.96 3.62 6.39 11.65 8.53 -25.07%
DY 0.00 0.00 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 0.66 0.70 0.72 0.78 0.81 0.83 1.00 -24.17%

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