[IHB] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 17.46%
YoY- -24.15%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 165,174 160,762 161,622 156,340 149,712 148,110 148,270 7.44%
PBT 11,032 9,595 9,480 9,210 7,788 7,772 8,722 16.90%
Tax -3,346 -3,414 -3,352 -3,191 -2,663 -2,195 -1,902 45.57%
NP 7,686 6,181 6,128 6,019 5,125 5,577 6,820 8.27%
-
NP to SH 7,697 6,184 6,106 6,002 5,110 5,534 6,719 9.45%
-
Tax Rate 30.33% 35.58% 35.36% 34.65% 34.19% 28.24% 21.81% -
Total Cost 157,488 154,581 155,494 150,321 144,587 142,533 141,450 7.40%
-
Net Worth 79,144 75,470 73,656 59,888 60,000 70,824 71,168 7.31%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 1,500 1,500 1,500 3,001 - -
Div Payout % - - 24.57% 25.00% 29.36% 54.23% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 79,144 75,470 73,656 59,888 60,000 70,824 71,168 7.31%
NOSH 119,916 119,795 120,000 59,888 60,000 60,021 60,312 57.92%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.65% 3.84% 3.79% 3.85% 3.42% 3.77% 4.60% -
ROE 9.73% 8.19% 8.29% 10.02% 8.52% 7.81% 9.44% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 137.74 134.20 136.05 261.05 249.52 246.76 245.84 -31.96%
EPS 6.42 5.16 5.14 10.02 8.52 9.22 11.14 -30.67%
DPS 0.00 0.00 1.26 2.50 2.50 5.00 0.00 -
NAPS 0.66 0.63 0.62 1.00 1.00 1.18 1.18 -32.04%
Adjusted Per Share Value based on latest NOSH - 59,888
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.81 37.78 37.98 36.74 35.18 34.80 34.84 7.43%
EPS 1.81 1.45 1.43 1.41 1.20 1.30 1.58 9.45%
DPS 0.00 0.00 0.35 0.35 0.35 0.71 0.00 -
NAPS 0.186 0.1773 0.1731 0.1407 0.141 0.1664 0.1672 7.34%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.59 0.72 0.67 0.67 0.67 0.67 0.70 -
P/RPS 0.43 0.54 0.49 0.26 0.27 0.27 0.28 33.00%
P/EPS 9.19 13.95 13.04 6.69 7.87 7.27 6.28 28.80%
EY 10.88 7.17 7.67 14.96 12.71 13.76 15.91 -22.32%
DY 0.00 0.00 1.89 3.73 3.73 7.46 0.00 -
P/NAPS 0.89 1.14 1.08 0.67 0.67 0.57 0.59 31.43%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 24/08/10 27/05/10 25/02/10 30/11/09 26/08/09 -
Price 0.55 0.63 0.64 0.64 0.65 0.67 0.67 -
P/RPS 0.40 0.47 0.47 0.25 0.26 0.27 0.27 29.86%
P/EPS 8.57 12.20 12.45 6.39 7.63 7.27 6.01 26.60%
EY 11.67 8.19 8.03 15.66 13.10 13.76 16.63 -20.98%
DY 0.00 0.00 1.97 3.91 3.85 7.46 0.00 -
P/NAPS 0.83 1.00 1.03 0.64 0.65 0.57 0.57 28.38%

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