[IHB] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 68.8%
YoY- 28.59%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 162,840 178,832 165,174 158,025 148,450 166,504 149,712 5.77%
PBT 3,408 6,408 11,032 9,494 5,988 9,692 7,787 -42.44%
Tax -1,356 -2,556 -3,346 -3,046 -2,108 -3,176 -2,662 -36.29%
NP 2,052 3,852 7,686 6,448 3,880 6,516 5,125 -45.76%
-
NP to SH 2,266 4,192 7,697 6,441 3,816 6,444 5,110 -41.93%
-
Tax Rate 39.79% 39.89% 30.33% 32.08% 35.20% 32.77% 34.19% -
Total Cost 160,788 174,980 157,488 151,577 144,570 159,988 144,587 7.35%
-
Net Worth 80,756 80,708 79,251 75,521 73,656 59,888 36,006 71.59%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 1,200 - - - - -
Div Payout % - - 15.60% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 80,756 80,708 79,251 75,521 73,656 59,888 36,006 71.59%
NOSH 120,531 120,459 120,078 119,875 120,000 59,888 60,011 59.39%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.26% 2.15% 4.65% 4.08% 2.61% 3.91% 3.42% -
ROE 2.81% 5.19% 9.71% 8.53% 5.18% 10.76% 14.19% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 135.10 148.46 137.56 131.82 124.96 278.02 249.47 -33.63%
EPS 1.88 3.48 6.41 5.37 3.18 5.36 4.26 -42.12%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.67 0.66 0.63 0.62 1.00 0.60 7.65%
Adjusted Per Share Value based on latest NOSH - 119,795
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 38.90 42.72 39.46 37.75 35.46 39.78 35.76 5.78%
EPS 0.54 1.00 1.84 1.54 0.91 1.54 1.22 -42.00%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.1929 0.1928 0.1893 0.1804 0.176 0.1431 0.086 71.60%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.58 0.55 0.59 0.72 0.67 0.67 0.67 -
P/RPS 0.43 0.37 0.43 0.55 0.54 0.24 0.27 36.49%
P/EPS 30.85 15.80 9.20 13.40 20.86 6.23 7.87 149.23%
EY 3.24 6.33 10.86 7.46 4.79 16.06 12.71 -59.89%
DY 0.00 0.00 1.69 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.82 0.89 1.14 1.08 0.67 1.12 -15.53%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 30/05/11 28/02/11 25/11/10 24/08/10 27/05/10 25/02/10 -
Price 0.52 0.545 0.55 0.63 0.64 0.64 0.65 -
P/RPS 0.38 0.37 0.40 0.48 0.51 0.23 0.26 28.87%
P/EPS 27.66 15.66 8.58 11.72 19.92 5.95 7.63 136.54%
EY 3.62 6.39 11.65 8.53 5.02 16.81 13.10 -57.67%
DY 0.00 0.00 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.83 1.00 1.03 0.64 1.08 -19.55%

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