[IHB] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -13.59%
YoY- 108.85%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 148,270 147,700 149,448 149,397 137,773 111,026 74,280 58.60%
PBT 8,722 9,924 12,697 16,407 15,167 13,664 9,890 -8.04%
Tax -1,902 -1,974 -2,880 -3,851 -714 -543 629 -
NP 6,820 7,950 9,817 12,556 14,453 13,121 10,519 -25.10%
-
NP to SH 6,719 7,913 9,866 12,533 14,504 13,117 10,445 -25.50%
-
Tax Rate 21.81% 19.89% 22.68% 23.47% 4.71% 3.97% -6.36% -
Total Cost 141,450 139,750 139,631 136,841 123,320 97,905 63,761 70.18%
-
Net Worth 71,168 70,102 70,239 44,977 45,032 44,983 18,254 147.91%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 365 365 365 365 -
Div Payout % - - - 2.91% 2.52% 2.78% 3.50% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 71,168 70,102 70,239 44,977 45,032 44,983 18,254 147.91%
NOSH 60,312 59,916 60,033 44,977 45,032 44,983 18,254 121.99%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.60% 5.38% 6.57% 8.40% 10.49% 11.82% 14.16% -
ROE 9.44% 11.29% 14.05% 27.86% 32.21% 29.16% 57.22% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 245.84 246.51 248.94 332.16 305.94 246.82 406.92 -28.55%
EPS 11.14 13.21 16.43 27.86 32.21 29.16 57.22 -66.44%
DPS 0.00 0.00 0.00 0.81 0.81 0.81 2.00 -
NAPS 1.18 1.17 1.17 1.00 1.00 1.00 1.00 11.67%
Adjusted Per Share Value based on latest NOSH - 44,977
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 35.42 35.28 35.70 35.69 32.91 26.52 17.74 58.62%
EPS 1.61 1.89 2.36 2.99 3.46 3.13 2.50 -25.44%
DPS 0.00 0.00 0.00 0.09 0.09 0.09 0.09 -
NAPS 0.17 0.1675 0.1678 0.1074 0.1076 0.1075 0.0436 147.93%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.70 0.62 0.69 0.93 0.93 0.95 0.95 -
P/RPS 0.28 0.25 0.28 0.28 0.30 0.38 0.23 14.02%
P/EPS 6.28 4.69 4.20 3.34 2.89 3.26 1.66 142.98%
EY 15.91 21.30 23.82 29.96 34.63 30.69 60.23 -58.86%
DY 0.00 0.00 0.00 0.87 0.87 0.85 2.11 -
P/NAPS 0.59 0.53 0.59 0.93 0.93 0.95 0.95 -27.22%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 26/05/09 25/02/09 26/11/08 27/08/08 - - -
Price 0.67 0.64 0.69 0.68 0.92 0.00 0.00 -
P/RPS 0.27 0.26 0.28 0.20 0.30 0.00 0.00 -
P/EPS 6.01 4.85 4.20 2.44 2.86 0.00 0.00 -
EY 16.63 20.64 23.82 40.98 35.01 0.00 0.00 -
DY 0.00 0.00 0.00 1.19 0.88 0.00 0.00 -
P/NAPS 0.57 0.55 0.59 0.68 0.92 0.00 0.00 -

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