[IHB] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 174.33%
YoY- -53.56%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 148,450 166,504 149,712 143,292 124,630 139,992 149,448 -0.44%
PBT 5,988 9,692 7,787 7,084 2,606 4,004 12,695 -39.48%
Tax -2,108 -3,176 -2,662 -2,044 -730 -1,064 -2,880 -18.82%
NP 3,880 6,516 5,125 5,040 1,876 2,940 9,815 -46.22%
-
NP to SH 3,816 6,444 5,110 5,009 1,826 2,876 9,865 -47.00%
-
Tax Rate 35.20% 32.77% 34.19% 28.85% 28.01% 26.57% 22.69% -
Total Cost 144,570 159,988 144,587 138,252 122,754 137,052 139,633 2.34%
-
Net Worth 73,656 59,888 36,006 70,818 70,877 70,102 70,214 3.25%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - 4,001 - - - -
Div Payout % - - - 79.87% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 73,656 59,888 36,006 70,818 70,877 70,102 70,214 3.25%
NOSH 120,000 59,888 60,011 60,015 60,065 59,916 60,012 58.92%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.61% 3.91% 3.42% 3.52% 1.51% 2.10% 6.57% -
ROE 5.18% 10.76% 14.19% 7.07% 2.58% 4.10% 14.05% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 124.96 278.02 249.47 238.76 207.49 233.64 249.03 -36.93%
EPS 3.18 5.36 4.26 8.35 3.04 4.80 16.44 -66.65%
DPS 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
NAPS 0.62 1.00 0.60 1.18 1.18 1.17 1.17 -34.59%
Adjusted Per Share Value based on latest NOSH - 60,021
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 34.88 39.13 35.18 33.67 29.29 32.90 35.12 -0.45%
EPS 0.90 1.51 1.20 1.18 0.43 0.68 2.32 -46.90%
DPS 0.00 0.00 0.00 0.94 0.00 0.00 0.00 -
NAPS 0.1731 0.1407 0.0846 0.1664 0.1666 0.1647 0.165 3.25%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.67 0.67 0.67 0.67 0.70 0.62 0.69 -
P/RPS 0.54 0.24 0.27 0.28 0.34 0.27 0.28 55.12%
P/EPS 20.86 6.23 7.87 8.03 23.03 12.92 4.20 191.95%
EY 4.79 16.06 12.71 12.46 4.34 7.74 23.82 -65.77%
DY 0.00 0.00 0.00 9.95 0.00 0.00 0.00 -
P/NAPS 1.08 0.67 1.12 0.57 0.59 0.53 0.59 49.80%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 27/05/10 25/02/10 30/11/09 26/08/09 26/05/09 25/02/09 -
Price 0.64 0.64 0.65 0.67 0.67 0.64 0.69 -
P/RPS 0.51 0.23 0.26 0.28 0.32 0.27 0.28 49.30%
P/EPS 19.92 5.95 7.63 8.03 22.04 13.33 4.20 183.09%
EY 5.02 16.81 13.10 12.46 4.54 7.50 23.82 -64.68%
DY 0.00 0.00 0.00 9.95 0.00 0.00 0.00 -
P/NAPS 1.03 0.64 1.08 0.57 0.57 0.55 0.59 45.13%

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