[IHB] QoQ TTM 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- -7.66%
YoY- -48.21%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 160,762 161,622 156,340 149,712 148,110 148,270 147,700 5.80%
PBT 9,595 9,480 9,210 7,788 7,772 8,722 9,924 -2.22%
Tax -3,414 -3,352 -3,191 -2,663 -2,195 -1,902 -1,974 44.03%
NP 6,181 6,128 6,019 5,125 5,577 6,820 7,950 -15.43%
-
NP to SH 6,184 6,106 6,002 5,110 5,534 6,719 7,913 -15.14%
-
Tax Rate 35.58% 35.36% 34.65% 34.19% 28.24% 21.81% 19.89% -
Total Cost 154,581 155,494 150,321 144,587 142,533 141,450 139,750 6.94%
-
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 - 1,500 1,500 1,500 3,001 - - -
Div Payout % - 24.57% 25.00% 29.36% 54.23% - - -
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 3.84% 3.79% 3.85% 3.42% 3.77% 4.60% 5.38% -
ROE 8.19% 8.29% 10.02% 8.52% 7.81% 9.44% 11.29% -
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 134.20 136.05 261.05 249.52 246.76 245.84 246.51 -33.30%
EPS 5.16 5.14 10.02 8.52 9.22 11.14 13.21 -46.53%
DPS 0.00 1.26 2.50 2.50 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 37.78 37.98 36.74 35.18 34.80 34.84 34.71 5.80%
EPS 1.45 1.43 1.41 1.20 1.30 1.58 1.86 -15.28%
DPS 0.00 0.35 0.35 0.35 0.71 0.00 0.00 -
NAPS 0.1773 0.1731 0.1407 0.141 0.1664 0.1672 0.1647 5.03%
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 0.54 0.49 0.26 0.27 0.27 0.28 0.25 67.01%
P/EPS 13.95 13.04 6.69 7.87 7.27 6.28 4.69 106.68%
EY 7.17 7.67 14.96 12.71 13.76 15.91 21.30 -51.57%
DY 0.00 1.89 3.73 3.73 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 0.47 0.47 0.25 0.26 0.27 0.27 0.26 48.34%
P/EPS 12.20 12.45 6.39 7.63 7.27 6.01 4.85 84.85%
EY 8.19 8.03 15.66 13.10 13.76 16.63 20.64 -45.97%
DY 0.00 1.97 3.91 3.85 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