[IHB] QoQ TTM 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- 24.47%
YoY- 50.63%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 178,109 172,369 168,256 165,174 160,762 161,622 156,340 9.07%
PBT 9,918 9,742 10,211 11,032 9,595 9,480 9,210 5.05%
Tax -3,083 -2,970 -3,191 -3,346 -3,414 -3,352 -3,191 -2.26%
NP 6,835 6,772 7,020 7,686 6,181 6,128 6,019 8.83%
-
NP to SH 6,902 6,922 7,134 7,697 6,184 6,106 6,002 9.75%
-
Tax Rate 31.08% 30.49% 31.25% 30.33% 35.58% 35.36% 34.65% -
Total Cost 171,274 165,597 161,236 157,488 154,581 155,494 150,321 9.08%
-
Net Worth 82,771 81,357 80,708 79,144 75,470 73,656 59,888 24.05%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - 1,500 1,500 -
Div Payout % - - - - - 24.57% 25.00% -
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 82,771 81,357 80,708 79,144 75,470 73,656 59,888 24.05%
NOSH 119,958 121,428 120,459 119,916 119,795 120,000 59,888 58.83%
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 3.84% 3.93% 4.17% 4.65% 3.84% 3.79% 3.85% -
ROE 8.34% 8.51% 8.84% 9.73% 8.19% 8.29% 10.02% -
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 148.48 141.95 139.68 137.74 134.20 136.05 261.05 -31.32%
EPS 5.75 5.70 5.92 6.42 5.16 5.14 10.02 -30.92%
DPS 0.00 0.00 0.00 0.00 0.00 1.26 2.50 -
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 42.55 41.18 40.19 39.46 38.40 38.61 37.35 9.06%
EPS 1.65 1.65 1.70 1.84 1.48 1.46 1.43 10.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.36 0.36 -
NAPS 0.1977 0.1944 0.1928 0.1891 0.1803 0.176 0.1431 24.02%
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 0.35 0.41 0.39 0.43 0.54 0.49 0.26 21.89%
P/EPS 8.95 10.17 9.29 9.19 13.95 13.04 6.69 21.39%
EY 11.17 9.83 10.77 10.88 7.17 7.67 14.96 -17.68%
DY 0.00 0.00 0.00 0.00 0.00 1.89 3.73 -
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 0.34 0.37 0.39 0.40 0.47 0.47 0.25 22.72%
P/EPS 8.69 9.12 9.20 8.57 12.20 12.45 6.39 22.72%
EY 11.51 10.96 10.87 11.67 8.19 8.03 15.66 -18.54%
DY 0.00 0.00 0.00 0.00 0.00 1.97 3.91 -
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