[IHB] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -4.81%
YoY- -149.11%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 39,750 42,078 44,656 48,878 45,111 55,144 62,127 -25.72%
PBT -18,473 -18,341 -19,271 -11,215 -7,549 -6,726 -3,335 212.73%
Tax -460 -4,103 -8,250 -19,688 -22,262 -22,348 -21,294 -92.22%
NP -18,933 -22,444 -27,521 -30,903 -29,811 -29,074 -24,629 -16.06%
-
NP to SH -18,690 -22,319 -27,588 -31,321 -29,883 -28,757 -24,353 -16.16%
-
Tax Rate - - - - - - - -
Total Cost 58,683 64,522 72,177 79,781 74,922 84,218 86,756 -22.92%
-
Net Worth 93,094 93,094 76,369 84,375 84,941 94,380 101,930 -5.86%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 93,094 93,094 76,369 84,375 84,941 94,380 101,930 -5.86%
NOSH 265,983 265,983 265,983 232,529 207,636 188,760 188,760 25.66%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -47.63% -53.34% -61.63% -63.22% -66.08% -52.72% -39.64% -
ROE -20.08% -23.97% -36.12% -37.12% -35.18% -30.47% -23.89% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 14.94 15.82 21.05 24.91 23.90 29.21 32.91 -40.90%
EPS -7.03 -8.39 -13.00 -15.96 -15.83 -15.23 -12.90 -33.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.36 0.43 0.45 0.50 0.54 -25.08%
Adjusted Per Share Value based on latest NOSH - 232,529
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.50 10.05 10.67 11.68 10.78 13.17 14.84 -25.70%
EPS -4.46 -5.33 -6.59 -7.48 -7.14 -6.87 -5.82 -16.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2224 0.2224 0.1824 0.2016 0.2029 0.2255 0.2435 -5.85%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.295 0.26 0.245 0.24 0.285 0.255 0.24 -
P/RPS 1.97 1.64 1.16 0.96 1.19 0.87 0.73 93.71%
P/EPS -4.20 -3.10 -1.88 -1.50 -1.80 -1.67 -1.86 72.03%
EY -23.82 -32.27 -53.08 -66.51 -55.55 -59.74 -53.76 -41.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.74 0.68 0.56 0.63 0.51 0.44 53.83%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 30/08/21 29/06/21 25/02/21 26/11/20 27/08/20 30/06/20 -
Price 0.285 0.33 0.27 0.245 0.28 0.19 0.255 -
P/RPS 1.91 2.09 1.28 0.98 1.17 0.65 0.77 83.14%
P/EPS -4.06 -3.93 -2.08 -1.53 -1.77 -1.25 -1.98 61.33%
EY -24.66 -25.43 -48.17 -65.15 -56.54 -80.18 -50.59 -38.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.94 0.75 0.57 0.62 0.38 0.47 43.69%

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