[IHB] YoY Annual (Unaudited) Result on 31-Dec-2010 [#4]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
YoY- 50.63%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 181,848 183,241 183,124 165,174 149,712 149,448 128,833 5.90%
PBT 1,713 6,537 10,566 11,032 7,787 12,695 14,325 -29.78%
Tax -1,410 -2,783 -3,187 -3,346 -2,662 -2,880 -3,961 -15.80%
NP 303 3,754 7,379 7,686 5,125 9,815 10,364 -44.46%
-
NP to SH 271 3,883 7,424 7,697 5,110 9,865 10,462 -45.57%
-
Tax Rate 82.31% 42.57% 30.16% 30.33% 34.19% 22.69% 27.65% -
Total Cost 181,545 179,487 175,745 157,488 144,587 139,633 118,469 7.36%
-
Net Worth 87,191 88,685 85,233 79,251 36,006 70,214 24,822 23.26%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - 1,200 - - - -
Div Payout % - - - 15.60% - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 87,191 88,685 85,233 79,251 36,006 70,214 24,822 23.26%
NOSH 117,826 119,845 120,047 120,078 60,011 60,012 18,251 36.41%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.17% 2.05% 4.03% 4.65% 3.42% 6.57% 8.04% -
ROE 0.31% 4.38% 8.71% 9.71% 14.19% 14.05% 42.15% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 154.34 152.90 152.54 137.56 249.47 249.03 705.86 -22.36%
EPS 0.23 3.24 6.19 6.41 4.26 16.44 57.32 -60.10%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.71 0.66 0.60 1.17 1.36 -9.63%
Adjusted Per Share Value based on latest NOSH - 119,916
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 42.73 43.06 43.03 38.81 35.18 35.12 30.27 5.90%
EPS 0.06 0.91 1.74 1.81 1.20 2.32 2.46 -46.11%
DPS 0.00 0.00 0.00 0.28 0.00 0.00 0.00 -
NAPS 0.2049 0.2084 0.2003 0.1862 0.0846 0.165 0.0583 23.28%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.49 0.43 0.51 0.59 0.67 0.69 0.95 -
P/RPS 0.32 0.28 0.33 0.43 0.27 0.28 0.13 16.18%
P/EPS 213.04 13.27 8.25 9.20 7.87 4.20 1.66 124.42%
EY 0.47 7.53 12.13 10.86 12.71 23.82 60.34 -55.44%
DY 0.00 0.00 0.00 1.69 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.72 0.89 1.12 0.59 0.70 -0.97%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 23/02/12 28/02/11 25/02/10 25/02/09 25/02/08 -
Price 0.575 0.40 0.50 0.55 0.65 0.69 0.94 -
P/RPS 0.37 0.26 0.33 0.40 0.26 0.28 0.13 19.02%
P/EPS 250.00 12.35 8.09 8.58 7.63 4.20 1.64 130.94%
EY 0.40 8.10 12.37 11.65 13.10 23.82 60.98 -56.70%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.78 0.54 0.70 0.83 1.08 0.59 0.69 2.06%

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