[IHB] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -57.7%
YoY- -25.1%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 183,241 171,821 158,292 168,212 183,124 175,272 162,840 8.14%
PBT 6,537 4,446 2,620 4,568 10,566 8,009 3,408 54.07%
Tax -2,783 -1,942 -1,204 -1,860 -3,187 -2,696 -1,356 61.14%
NP 3,754 2,504 1,416 2,708 7,379 5,313 2,052 49.30%
-
NP to SH 3,883 2,693 1,710 3,140 7,424 5,381 2,266 42.96%
-
Tax Rate 42.57% 43.68% 45.95% 40.72% 30.16% 33.66% 39.79% -
Total Cost 179,487 169,317 156,876 165,504 175,745 169,958 160,788 7.57%
-
Net Worth 88,685 86,571 85,499 85,746 85,233 82,882 80,756 6.41%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 88,685 86,571 85,499 85,746 85,233 82,882 80,756 6.41%
NOSH 119,845 120,238 120,422 120,769 120,047 120,119 120,531 -0.37%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.05% 1.46% 0.89% 1.61% 4.03% 3.03% 1.26% -
ROE 4.38% 3.11% 2.00% 3.66% 8.71% 6.49% 2.81% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 152.90 142.90 131.45 139.28 152.54 145.92 135.10 8.56%
EPS 3.24 2.24 1.42 2.60 6.19 4.48 1.88 43.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.71 0.71 0.71 0.69 0.67 6.81%
Adjusted Per Share Value based on latest NOSH - 120,769
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.77 41.05 37.81 40.18 43.75 41.87 38.90 8.14%
EPS 0.93 0.64 0.41 0.75 1.77 1.29 0.54 43.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2119 0.2068 0.2043 0.2048 0.2036 0.198 0.1929 6.43%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.43 0.43 0.50 0.53 0.51 0.515 0.58 -
P/RPS 0.28 0.30 0.38 0.38 0.33 0.35 0.43 -24.77%
P/EPS 13.27 19.20 35.21 20.38 8.25 11.50 30.85 -42.87%
EY 7.53 5.21 2.84 4.91 12.13 8.70 3.24 75.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.70 0.75 0.72 0.75 0.87 -23.59%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 30/08/12 28/05/12 23/02/12 29/11/11 22/08/11 -
Price 0.40 0.43 0.47 0.47 0.50 0.50 0.52 -
P/RPS 0.26 0.30 0.36 0.34 0.33 0.34 0.38 -22.26%
P/EPS 12.35 19.20 33.10 18.08 8.09 11.16 27.66 -41.43%
EY 8.10 5.21 3.02 5.53 12.37 8.96 3.62 70.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.66 0.66 0.70 0.72 0.78 -21.65%

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