[IHB] YoY Quarter 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
QoQ- -1.95%
YoY- 111.83%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 51,086 54,375 51,670 46,655 42,243 40,641 40,375 3.99%
PBT 1,357 3,202 4,559 3,911 2,474 2,458 6,161 -22.27%
Tax -316 -1,326 -1,165 -1,061 -1,129 -661 -1,605 -23.70%
NP 1,041 1,876 3,394 2,850 1,345 1,797 4,556 -21.79%
-
NP to SH 1,341 1,863 3,388 2,866 1,353 1,777 4,465 -18.15%
-
Tax Rate 23.29% 41.41% 25.55% 27.13% 45.63% 26.89% 26.05% -
Total Cost 50,045 52,499 48,276 43,805 40,898 38,844 35,819 5.72%
-
Net Worth 88,601 88,943 85,176 79,144 60,000 70,239 24,825 23.59%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 88,601 88,943 85,176 79,144 60,000 70,239 24,825 23.59%
NOSH 119,732 120,193 119,966 119,916 60,000 60,033 18,254 36.77%
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 2.04% 3.45% 6.57% 6.11% 3.18% 4.42% 11.28% -
ROE 1.51% 2.09% 3.98% 3.62% 2.25% 2.53% 17.99% -
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 42.67 45.24 43.07 38.91 70.41 67.70 221.18 -23.96%
EPS 1.12 1.55 2.82 2.39 1.13 2.96 24.46 -40.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.71 0.66 1.00 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 12.20 12.99 12.34 11.15 10.09 9.71 9.65 3.98%
EPS 0.32 0.45 0.81 0.68 0.32 0.42 1.07 -18.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2117 0.2125 0.2035 0.1891 0.1433 0.1678 0.0593 23.60%
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 1.15 0.95 1.18 1.52 0.95 1.02 0.43 17.79%
P/EPS 43.75 27.74 18.06 24.69 29.71 23.31 3.88 49.69%
EY 2.29 3.60 5.54 4.05 3.37 4.29 25.75 -33.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.72 0.89 0.67 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 1.35 0.88 1.16 1.41 0.92 1.02 0.42 21.46%
P/EPS 51.34 25.81 17.70 23.01 28.82 23.31 3.84 53.99%
EY 1.95 3.88 5.65 4.35 3.47 4.29 26.02 -35.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.54 0.70 0.83 0.65 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