[IHB] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -76.83%
YoY- -25.1%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 54,375 49,720 37,093 42,053 51,670 50,034 36,712 29.78%
PBT 3,202 2,025 168 1,142 4,559 4,303 102 884.79%
Tax -1,326 -855 -137 -465 -1,165 -1,344 -39 938.35%
NP 1,876 1,170 31 677 3,394 2,959 63 850.88%
-
NP to SH 1,863 1,165 70 785 3,388 2,903 85 675.88%
-
Tax Rate 41.41% 42.22% 81.55% 40.72% 25.55% 31.23% 38.24% -
Total Cost 52,499 48,550 37,062 41,376 48,276 47,075 36,649 26.93%
-
Net Worth 88,943 86,474 82,833 85,746 85,176 82,771 81,357 6.09%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 88,943 86,474 82,833 85,746 85,176 82,771 81,357 6.09%
NOSH 120,193 120,103 116,666 120,769 119,966 119,958 121,428 -0.67%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.45% 2.35% 0.08% 1.61% 6.57% 5.91% 0.17% -
ROE 2.09% 1.35% 0.08% 0.92% 3.98% 3.51% 0.10% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 45.24 41.40 31.79 34.82 43.07 41.71 30.23 30.67%
EPS 1.55 0.97 0.06 0.65 2.82 2.42 0.07 681.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.71 0.71 0.71 0.69 0.67 6.81%
Adjusted Per Share Value based on latest NOSH - 120,769
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.99 11.88 8.86 10.05 12.34 11.95 8.77 29.78%
EPS 0.45 0.28 0.02 0.19 0.81 0.69 0.02 689.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2125 0.2066 0.1979 0.2048 0.2035 0.1977 0.1944 6.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.43 0.43 0.50 0.53 0.51 0.515 0.58 -
P/RPS 0.95 1.04 1.57 1.52 1.18 1.23 1.92 -37.30%
P/EPS 27.74 44.33 833.33 81.54 18.06 21.28 828.57 -89.50%
EY 3.60 2.26 0.12 1.23 5.54 4.70 0.12 855.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.70 0.75 0.72 0.75 0.87 -23.59%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 30/08/12 28/05/12 23/02/12 29/11/11 22/08/11 -
Price 0.40 0.43 0.47 0.47 0.50 0.50 0.52 -
P/RPS 0.88 1.04 1.48 1.35 1.16 1.20 1.72 -35.90%
P/EPS 25.81 44.33 783.33 72.31 17.70 20.66 742.86 -89.24%
EY 3.88 2.26 0.13 1.38 5.65 4.84 0.13 852.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.66 0.66 0.70 0.72 0.78 -21.65%

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