[IHB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 36.01%
YoY- -48.2%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 118,519 74,225 41,626 149,712 107,469 62,315 34,998 125.34%
PBT 7,121 2,994 2,423 7,787 5,313 1,303 1,001 269.44%
Tax -2,285 -1,054 -794 -2,662 -1,533 -365 -266 318.89%
NP 4,836 1,940 1,629 5,125 3,780 938 735 250.72%
-
NP to SH 4,831 1,908 1,611 5,110 3,757 913 719 255.66%
-
Tax Rate 32.09% 35.20% 32.77% 34.19% 28.85% 28.01% 26.57% -
Total Cost 113,683 72,285 39,997 144,587 103,689 61,377 34,263 122.29%
-
Net Worth 75,521 73,656 59,888 36,006 70,818 70,877 70,102 5.08%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - 3,000 - - -
Div Payout % - - - - 79.87% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 75,521 73,656 59,888 36,006 70,818 70,877 70,102 5.08%
NOSH 119,875 120,000 59,888 60,011 60,015 60,065 59,916 58.71%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.08% 2.61% 3.91% 3.42% 3.52% 1.51% 2.10% -
ROE 6.40% 2.59% 2.69% 14.19% 5.31% 1.29% 1.03% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 98.87 62.48 69.51 249.47 179.07 103.74 58.41 41.98%
EPS 4.03 1.59 1.34 4.26 6.26 1.52 1.20 124.09%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.63 0.62 1.00 0.60 1.18 1.18 1.17 -33.78%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 27.85 17.44 9.78 35.18 25.25 14.64 8.22 125.41%
EPS 1.14 0.45 0.38 1.20 0.88 0.21 0.17 255.19%
DPS 0.00 0.00 0.00 0.00 0.71 0.00 0.00 -
NAPS 0.1775 0.1731 0.1407 0.0846 0.1664 0.1666 0.1647 5.11%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.72 0.67 0.67 0.67 0.67 0.70 0.62 -
P/RPS 0.73 1.07 0.96 0.27 0.37 0.67 1.06 -21.99%
P/EPS 17.87 41.72 24.91 7.87 10.70 46.05 51.67 -50.69%
EY 5.60 2.40 4.01 12.71 9.34 2.17 1.94 102.60%
DY 0.00 0.00 0.00 0.00 7.46 0.00 0.00 -
P/NAPS 1.14 1.08 0.67 1.12 0.57 0.59 0.53 66.55%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 24/08/10 27/05/10 25/02/10 30/11/09 26/08/09 26/05/09 -
Price 0.63 0.64 0.64 0.65 0.67 0.67 0.64 -
P/RPS 0.64 1.02 0.92 0.26 0.37 0.65 1.10 -30.28%
P/EPS 15.63 39.85 23.79 7.63 10.70 44.08 53.33 -55.84%
EY 6.40 2.51 4.20 13.10 9.34 2.27 1.88 126.12%
DY 0.00 0.00 0.00 0.00 7.46 0.00 0.00 -
P/NAPS 1.00 1.03 0.64 1.08 0.57 0.57 0.55 48.91%

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