[IHB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 21.94%
YoY- -5.71%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 107,469 62,315 34,998 149,448 108,807 63,493 36,746 104.37%
PBT 5,313 1,303 1,001 12,695 10,239 5,277 3,774 25.58%
Tax -1,533 -365 -266 -2,880 -2,219 -1,343 -1,172 19.58%
NP 3,780 938 735 9,815 8,020 3,934 2,602 28.24%
-
NP to SH 3,757 913 719 9,865 8,090 4,060 2,672 25.48%
-
Tax Rate 28.85% 28.01% 26.57% 22.69% 21.67% 25.45% 31.05% -
Total Cost 103,689 61,377 34,263 139,633 100,787 59,559 34,144 109.56%
-
Net Worth 70,818 70,877 70,102 70,214 68,391 64,365 62,976 8.13%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,000 - - - - - - -
Div Payout % 79.87% - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 70,818 70,877 70,102 70,214 68,391 64,365 62,976 8.13%
NOSH 60,015 60,065 59,916 60,012 44,994 45,011 44,983 21.17%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.52% 1.51% 2.10% 6.57% 7.37% 6.20% 7.08% -
ROE 5.31% 1.29% 1.03% 14.05% 11.83% 6.31% 4.24% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 179.07 103.74 58.41 249.03 241.82 141.06 81.69 68.66%
EPS 6.26 1.52 1.20 16.44 17.98 9.02 5.94 3.55%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.18 1.17 1.17 1.52 1.43 1.40 -10.76%
Adjusted Per Share Value based on latest NOSH - 60,033
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.67 14.89 8.36 35.70 25.99 15.17 8.78 104.33%
EPS 0.90 0.22 0.17 2.36 1.93 0.97 0.64 25.49%
DPS 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1692 0.1693 0.1675 0.1677 0.1634 0.1538 0.1504 8.16%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.67 0.70 0.62 0.69 0.93 0.93 0.95 -
P/RPS 0.37 0.67 1.06 0.28 0.38 0.66 1.16 -53.28%
P/EPS 10.70 46.05 51.67 4.20 5.17 10.31 15.99 -23.47%
EY 9.34 2.17 1.94 23.82 19.33 9.70 6.25 30.67%
DY 7.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.53 0.59 0.61 0.65 0.68 -11.08%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 26/08/09 26/05/09 25/02/09 26/11/08 27/08/08 23/05/08 -
Price 0.67 0.67 0.64 0.69 0.68 0.92 0.93 -
P/RPS 0.37 0.65 1.10 0.28 0.28 0.65 1.14 -52.73%
P/EPS 10.70 44.08 53.33 4.20 3.78 10.20 15.66 -22.40%
EY 9.34 2.27 1.88 23.82 26.44 9.80 6.39 28.76%
DY 7.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.55 0.59 0.45 0.64 0.66 -9.30%

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