[IHB] QoQ 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- -52.44%
YoY- -23.86%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 44,294 32,599 41,626 42,243 45,154 27,317 34,998 16.98%
PBT 4,127 571 2,423 2,474 4,012 301 1,001 156.89%
Tax -1,231 -260 -794 -1,129 -1,169 -99 -266 177.44%
NP 2,896 311 1,629 1,345 2,843 202 735 149.25%
-
NP to SH 2,923 297 1,611 1,353 2,845 193 719 154.50%
-
Tax Rate 29.83% 45.53% 32.77% 45.63% 29.14% 32.89% 26.57% -
Total Cost 41,398 32,288 39,997 40,898 42,311 27,115 34,263 13.42%
-
Net Worth 75,470 73,656 59,888 60,000 70,824 71,168 70,102 5.03%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - 3,001 - - -
Div Payout % - - - - 105.49% - - -
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 75,470 73,656 59,888 60,000 70,824 71,168 70,102 5.03%
NOSH 119,795 120,000 59,888 60,000 60,021 60,312 59,916 58.64%
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 6.54% 0.95% 3.91% 3.18% 6.30% 0.74% 2.10% -
ROE 3.87% 0.40% 2.69% 2.25% 4.02% 0.27% 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 36.97 27.44 69.51 70.41 75.23 45.29 58.41 -26.26%
EPS 2.44 0.25 1.34 1.13 4.74 0.32 1.20 60.42%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.63 0.62 1.00 1.00 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 10.58 7.79 9.94 10.09 10.79 6.53 8.36 16.98%
EPS 0.70 0.07 0.38 0.32 0.68 0.05 0.17 156.68%
DPS 0.00 0.00 0.00 0.00 0.72 0.00 0.00 -
NAPS 0.1803 0.176 0.1431 0.1433 0.1692 0.17 0.1675 5.02%
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 1.95 2.44 0.96 0.95 0.89 1.55 1.06 50.08%
P/EPS 29.51 268.00 24.91 29.71 14.14 218.75 51.67 -31.13%
EY 3.39 0.37 4.01 3.37 7.07 0.46 1.94 45.02%
DY 0.00 0.00 0.00 0.00 7.46 0.00 0.00 -
P/NAPS 1.14 1.08 0.67 0.67 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 1.70 2.33 0.92 0.92 0.89 1.48 1.10 33.63%
P/EPS 25.82 256.00 23.79 28.82 14.14 209.38 53.33 -38.31%
EY 3.87 0.39 4.20 3.47 7.07 0.48 1.88 61.75%
DY 0.00 0.00 0.00 0.00 7.46 0.00 0.00 -
P/NAPS 1.00 1.03 0.64 0.65 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