[IHB] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -7.31%
YoY- 18.86%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 183,124 178,109 172,369 168,256 165,174 160,762 161,622 8.65%
PBT 10,566 9,918 9,742 10,211 11,032 9,595 9,480 7.47%
Tax -3,187 -3,083 -2,970 -3,191 -3,346 -3,414 -3,352 -3.30%
NP 7,379 6,835 6,772 7,020 7,686 6,181 6,128 13.14%
-
NP to SH 7,424 6,902 6,922 7,134 7,697 6,184 6,106 13.87%
-
Tax Rate 30.16% 31.08% 30.49% 31.25% 30.33% 35.58% 35.36% -
Total Cost 175,745 171,274 165,597 161,236 157,488 154,581 155,494 8.47%
-
Net Worth 85,176 82,771 81,357 80,708 79,144 75,470 73,656 10.14%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - 1,500 -
Div Payout % - - - - - - 24.57% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 85,176 82,771 81,357 80,708 79,144 75,470 73,656 10.14%
NOSH 119,966 119,958 121,428 120,459 119,916 119,795 120,000 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.03% 3.84% 3.93% 4.17% 4.65% 3.84% 3.79% -
ROE 8.72% 8.34% 8.51% 8.84% 9.73% 8.19% 8.29% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 152.65 148.48 141.95 139.68 137.74 134.20 136.05 7.95%
EPS 6.19 5.75 5.70 5.92 6.42 5.16 5.14 13.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.26 -
NAPS 0.71 0.69 0.67 0.67 0.66 0.63 0.62 9.43%
Adjusted Per Share Value based on latest NOSH - 120,459
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 43.75 42.55 41.18 40.19 39.46 38.40 38.61 8.66%
EPS 1.77 1.65 1.65 1.70 1.84 1.48 1.46 13.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.36 -
NAPS 0.2035 0.1977 0.1944 0.1928 0.1891 0.1803 0.176 10.13%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.51 0.515 0.58 0.55 0.59 0.72 0.67 -
P/RPS 0.33 0.35 0.41 0.39 0.43 0.54 0.49 -23.11%
P/EPS 8.24 8.95 10.17 9.29 9.19 13.95 13.04 -26.30%
EY 12.13 11.17 9.83 10.77 10.88 7.17 7.67 35.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.89 -
P/NAPS 0.72 0.75 0.87 0.82 0.89 1.14 1.08 -23.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 29/11/11 22/08/11 30/05/11 28/02/11 25/11/10 24/08/10 -
Price 0.50 0.50 0.52 0.545 0.55 0.63 0.64 -
P/RPS 0.33 0.34 0.37 0.39 0.40 0.47 0.47 -20.95%
P/EPS 8.08 8.69 9.12 9.20 8.57 12.20 12.45 -24.98%
EY 12.38 11.51 10.96 10.87 11.67 8.19 8.03 33.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.97 -
P/NAPS 0.70 0.72 0.78 0.81 0.83 1.00 1.03 -22.64%

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