[IHB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -70.85%
YoY- -73.09%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 149,712 143,292 124,630 139,992 149,448 145,076 126,986 11.56%
PBT 7,787 7,084 2,606 4,004 12,695 13,652 10,554 -18.30%
Tax -2,662 -2,044 -730 -1,064 -2,880 -2,958 -2,686 -0.59%
NP 5,125 5,040 1,876 2,940 9,815 10,693 7,868 -24.79%
-
NP to SH 5,110 5,009 1,826 2,876 9,865 10,786 8,120 -26.50%
-
Tax Rate 34.19% 28.85% 28.01% 26.57% 22.69% 21.67% 25.45% -
Total Cost 144,587 138,252 122,754 137,052 139,633 134,382 119,118 13.74%
-
Net Worth 36,006 70,818 70,877 70,102 70,214 68,391 64,365 -32.03%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 4,001 - - - - - -
Div Payout % - 79.87% - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 36,006 70,818 70,877 70,102 70,214 68,391 64,365 -32.03%
NOSH 60,011 60,015 60,065 59,916 60,012 44,994 45,011 21.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.42% 3.52% 1.51% 2.10% 6.57% 7.37% 6.20% -
ROE 14.19% 7.07% 2.58% 4.10% 14.05% 15.77% 12.62% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 249.47 238.76 207.49 233.64 249.03 322.43 282.12 -7.85%
EPS 4.26 8.35 3.04 4.80 16.44 23.97 18.04 -61.69%
DPS 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 1.18 1.18 1.17 1.17 1.52 1.43 -43.86%
Adjusted Per Share Value based on latest NOSH - 59,916
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.76 34.23 29.77 33.44 35.70 34.66 30.34 11.54%
EPS 1.22 1.20 0.44 0.69 2.36 2.58 1.94 -26.53%
DPS 0.00 0.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.086 0.1692 0.1693 0.1675 0.1677 0.1634 0.1538 -32.05%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.67 0.67 0.70 0.62 0.69 0.93 0.93 -
P/RPS 0.27 0.28 0.34 0.27 0.28 0.29 0.33 -12.48%
P/EPS 7.87 8.03 23.03 12.92 4.20 3.88 5.16 32.39%
EY 12.71 12.46 4.34 7.74 23.82 25.78 19.40 -24.50%
DY 0.00 9.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.57 0.59 0.53 0.59 0.61 0.65 43.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 26/08/09 26/05/09 25/02/09 26/11/08 27/08/08 -
Price 0.65 0.67 0.67 0.64 0.69 0.68 0.92 -
P/RPS 0.26 0.28 0.32 0.27 0.28 0.21 0.33 -14.65%
P/EPS 7.63 8.03 22.04 13.33 4.20 2.84 5.10 30.71%
EY 13.10 12.46 4.54 7.50 23.82 35.25 19.61 -23.52%
DY 0.00 9.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.57 0.57 0.55 0.59 0.45 0.64 41.60%

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