[IHB] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -21.71%
YoY- -3.18%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 181,848 174,349 167,246 198,012 183,241 171,821 158,292 9.66%
PBT 1,713 474 -1,412 5,220 6,537 4,446 2,620 -24.61%
Tax -1,410 -1,458 -992 -2,152 -2,783 -1,942 -1,204 11.07%
NP 303 -984 -2,404 3,068 3,754 2,504 1,416 -64.12%
-
NP to SH 271 -1,426 -2,402 3,040 3,883 2,693 1,710 -70.61%
-
Tax Rate 82.31% 307.59% - 41.23% 42.57% 43.68% 45.95% -
Total Cost 181,545 175,333 169,650 194,944 179,487 169,317 156,876 10.19%
-
Net Worth 87,191 87,764 87,673 89,269 88,685 86,571 85,499 1.31%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 87,191 87,764 87,673 89,269 88,685 86,571 85,499 1.31%
NOSH 117,826 120,224 120,100 120,634 119,845 120,238 120,422 -1.43%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.17% -0.56% -1.44% 1.55% 2.05% 1.46% 0.89% -
ROE 0.31% -1.63% -2.74% 3.41% 4.38% 3.11% 2.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 154.34 145.02 139.26 164.14 152.90 142.90 131.45 11.26%
EPS 0.23 -1.19 -2.00 2.52 3.24 2.24 1.42 -70.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.73 0.74 0.74 0.72 0.71 2.78%
Adjusted Per Share Value based on latest NOSH - 120,634
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.44 41.65 39.95 47.30 43.77 41.05 37.81 9.66%
EPS 0.06 -0.34 -0.57 0.73 0.93 0.64 0.41 -72.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2083 0.2097 0.2094 0.2133 0.2119 0.2068 0.2043 1.29%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.49 0.415 0.40 0.40 0.43 0.43 0.50 -
P/RPS 0.32 0.29 0.29 0.24 0.28 0.30 0.38 -10.79%
P/EPS 213.04 -34.97 -20.00 15.87 13.27 19.20 35.21 230.95%
EY 0.47 -2.86 -5.00 6.30 7.53 5.21 2.84 -69.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.55 0.54 0.58 0.60 0.70 -3.83%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 30/05/13 28/02/13 28/11/12 30/08/12 -
Price 0.575 0.43 0.405 0.44 0.40 0.43 0.47 -
P/RPS 0.37 0.30 0.29 0.27 0.26 0.30 0.36 1.83%
P/EPS 250.00 -36.24 -20.25 17.46 12.35 19.20 33.10 283.53%
EY 0.40 -2.76 -4.94 5.73 8.10 5.21 3.02 -73.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.59 0.55 0.59 0.54 0.60 0.66 11.74%

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