[IHB] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 15.78%
YoY- 32.98%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 160,696 160,760 166,929 172,775 172,785 175,747 179,065 -6.94%
PBT -4,018 -3,749 -2,257 -681 -768 -1,180 -1,398 101.75%
Tax -499 -539 -492 -330 -433 -684 -1,016 -37.66%
NP -4,517 -4,288 -2,749 -1,011 -1,201 -1,864 -2,414 51.67%
-
NP to SH -4,375 -4,186 -2,752 -1,014 -1,204 -1,568 -2,446 47.19%
-
Tax Rate - - - - - - - -
Total Cost 165,213 165,048 169,678 173,786 173,986 177,611 181,479 -6.05%
-
Net Worth 88,323 82,571 81,600 85,782 87,651 85,284 85,258 2.37%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 88,323 82,571 81,600 85,782 87,651 85,284 85,258 2.37%
NOSH 131,826 121,428 120,000 119,142 120,070 120,119 120,082 6.40%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -2.81% -2.67% -1.65% -0.59% -0.70% -1.06% -1.35% -
ROE -4.95% -5.07% -3.37% -1.18% -1.37% -1.84% -2.87% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 121.90 132.39 139.11 145.01 143.90 146.31 149.12 -12.54%
EPS -3.32 -3.45 -2.29 -0.85 -1.00 -1.31 -2.04 38.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.68 0.68 0.72 0.73 0.71 0.71 -3.78%
Adjusted Per Share Value based on latest NOSH - 119,142
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 38.39 38.40 39.88 41.27 41.28 41.98 42.78 -6.94%
EPS -1.05 -1.00 -0.66 -0.24 -0.29 -0.37 -0.58 48.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.211 0.1973 0.1949 0.2049 0.2094 0.2037 0.2037 2.36%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.73 0.41 0.40 0.45 0.42 0.485 0.495 -
P/RPS 0.60 0.31 0.29 0.31 0.29 0.33 0.33 48.80%
P/EPS -22.00 -11.89 -17.44 -52.87 -41.89 -37.15 -24.30 -6.39%
EY -4.55 -8.41 -5.73 -1.89 -2.39 -2.69 -4.12 6.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.60 0.59 0.62 0.58 0.68 0.70 34.23%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 28/08/15 28/05/15 26/02/15 27/11/14 26/08/14 -
Price 0.74 0.50 0.40 0.40 0.46 0.44 0.47 -
P/RPS 0.61 0.38 0.29 0.28 0.32 0.30 0.32 53.55%
P/EPS -22.30 -14.50 -17.44 -47.00 -45.87 -33.71 -23.07 -2.23%
EY -4.48 -6.89 -5.73 -2.13 -2.18 -2.97 -4.33 2.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.74 0.59 0.56 0.63 0.62 0.66 40.44%

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