[IHB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 59.33%
YoY- 50.63%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 131,454 81,420 44,708 165,174 118,519 74,225 41,626 115.09%
PBT 6,007 1,704 1,602 11,032 7,121 2,994 2,423 83.07%
Tax -2,022 -678 -639 -3,346 -2,285 -1,054 -794 86.37%
NP 3,985 1,026 963 7,686 4,836 1,940 1,629 81.45%
-
NP to SH 4,036 1,133 1,048 7,697 4,831 1,908 1,611 84.35%
-
Tax Rate 33.66% 39.79% 39.89% 30.33% 32.09% 35.20% 32.77% -
Total Cost 127,469 80,394 43,745 157,488 113,683 72,285 39,997 116.41%
-
Net Worth 82,882 80,756 80,708 79,251 75,521 73,656 59,888 24.16%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 1,200 - - - -
Div Payout % - - - 15.60% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 82,882 80,756 80,708 79,251 75,521 73,656 59,888 24.16%
NOSH 120,119 120,531 120,459 120,078 119,875 120,000 59,888 58.97%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.03% 1.26% 2.15% 4.65% 4.08% 2.61% 3.91% -
ROE 4.87% 1.40% 1.30% 9.71% 6.40% 2.59% 2.69% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 109.44 67.55 37.11 137.56 98.87 62.48 69.51 35.30%
EPS 3.36 0.94 0.87 6.41 4.03 1.59 1.34 84.46%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.69 0.67 0.67 0.66 0.63 0.62 1.00 -21.89%
Adjusted Per Share Value based on latest NOSH - 119,916
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 31.40 19.45 10.68 39.46 28.31 17.73 9.94 115.14%
EPS 0.96 0.27 0.25 1.84 1.15 0.46 0.38 85.38%
DPS 0.00 0.00 0.00 0.29 0.00 0.00 0.00 -
NAPS 0.198 0.1929 0.1928 0.1893 0.1804 0.176 0.1431 24.14%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.515 0.58 0.55 0.59 0.72 0.67 0.67 -
P/RPS 0.47 0.86 1.48 0.43 0.73 1.07 0.96 -37.85%
P/EPS 15.33 61.70 63.22 9.20 17.87 41.72 24.91 -27.62%
EY 6.52 1.62 1.58 10.86 5.60 2.40 4.01 38.23%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 0.75 0.87 0.82 0.89 1.14 1.08 0.67 7.80%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 22/08/11 30/05/11 28/02/11 25/11/10 24/08/10 27/05/10 -
Price 0.50 0.52 0.545 0.55 0.63 0.64 0.64 -
P/RPS 0.46 0.77 1.47 0.40 0.64 1.02 0.92 -36.97%
P/EPS 14.88 55.32 62.64 8.58 15.63 39.85 23.79 -26.84%
EY 6.72 1.81 1.60 11.65 6.40 2.51 4.20 36.75%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.81 0.83 1.00 1.03 0.64 8.16%

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