[IHB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -19.8%
YoY- -39.67%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 149,712 148,110 148,270 147,700 149,448 149,397 137,773 5.68%
PBT 7,788 7,772 8,722 9,924 12,697 16,407 15,167 -35.79%
Tax -2,663 -2,195 -1,902 -1,974 -2,880 -3,851 -714 139.92%
NP 5,125 5,577 6,820 7,950 9,817 12,556 14,453 -49.80%
-
NP to SH 5,110 5,534 6,719 7,913 9,866 12,533 14,504 -50.02%
-
Tax Rate 34.19% 28.24% 21.81% 19.89% 22.68% 23.47% 4.71% -
Total Cost 144,587 142,533 141,450 139,750 139,631 136,841 123,320 11.15%
-
Net Worth 60,000 70,824 71,168 70,102 70,239 44,977 45,032 21.02%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,500 3,001 - - - 365 365 155.90%
Div Payout % 29.36% 54.23% - - - 2.91% 2.52% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 60,000 70,824 71,168 70,102 70,239 44,977 45,032 21.02%
NOSH 60,000 60,021 60,312 59,916 60,033 44,977 45,032 21.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.42% 3.77% 4.60% 5.38% 6.57% 8.40% 10.49% -
ROE 8.52% 7.81% 9.44% 11.29% 14.05% 27.86% 32.21% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 249.52 246.76 245.84 246.51 248.94 332.16 305.94 -12.67%
EPS 8.52 9.22 11.14 13.21 16.43 27.86 32.21 -58.69%
DPS 2.50 5.00 0.00 0.00 0.00 0.81 0.81 111.54%
NAPS 1.00 1.18 1.18 1.17 1.17 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 59,916
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 35.18 34.80 34.84 34.71 35.12 35.11 32.37 5.69%
EPS 1.20 1.30 1.58 1.86 2.32 2.95 3.41 -50.06%
DPS 0.35 0.71 0.00 0.00 0.00 0.09 0.09 146.68%
NAPS 0.141 0.1664 0.1672 0.1647 0.1651 0.1057 0.1058 21.03%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.67 0.67 0.70 0.62 0.69 0.93 0.93 -
P/RPS 0.27 0.27 0.28 0.25 0.28 0.28 0.30 -6.76%
P/EPS 7.87 7.27 6.28 4.69 4.20 3.34 2.89 94.65%
EY 12.71 13.76 15.91 21.30 23.82 29.96 34.63 -48.64%
DY 3.73 7.46 0.00 0.00 0.00 0.87 0.87 163.21%
P/NAPS 0.67 0.57 0.59 0.53 0.59 0.93 0.93 -19.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 26/08/09 26/05/09 25/02/09 26/11/08 27/08/08 -
Price 0.65 0.67 0.67 0.64 0.69 0.68 0.92 -
P/RPS 0.26 0.27 0.27 0.26 0.28 0.20 0.30 -9.07%
P/EPS 7.63 7.27 6.01 4.85 4.20 2.44 2.86 92.01%
EY 13.10 13.76 16.63 20.64 23.82 40.98 35.01 -47.98%
DY 3.85 7.46 0.00 0.00 0.00 1.19 0.88 166.77%
P/NAPS 0.65 0.57 0.57 0.55 0.59 0.68 0.92 -20.62%

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