[IHB] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -17.64%
YoY- -55.84%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 180,536 178,109 160,762 148,110 149,397 33,690 39.84%
PBT 7,894 9,918 9,595 7,772 16,407 3,722 16.20%
Tax -2,622 -3,083 -3,414 -2,195 -3,851 2,261 -
NP 5,272 6,835 6,181 5,577 12,556 5,983 -2.49%
-
NP to SH 5,408 6,902 6,184 5,534 12,533 6,001 -2.05%
-
Tax Rate 33.22% 31.08% 35.58% 28.24% 23.47% -60.75% -
Total Cost 175,264 171,274 154,581 142,533 136,841 27,707 44.55%
-
Net Worth 86,474 82,771 75,470 70,824 44,977 43,076 14.93%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 3,001 365 - -
Div Payout % - - - 54.23% 2.91% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 86,474 82,771 75,470 70,824 44,977 43,076 14.93%
NOSH 120,103 119,958 119,795 60,021 44,977 37,134 26.42%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.92% 3.84% 3.84% 3.77% 8.40% 17.76% -
ROE 6.25% 8.34% 8.19% 7.81% 27.86% 13.93% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 150.32 148.48 134.20 246.76 332.16 90.72 10.61%
EPS 4.50 5.75 5.16 9.22 27.86 16.16 -22.54%
DPS 0.00 0.00 0.00 5.00 0.81 0.00 -
NAPS 0.72 0.69 0.63 1.18 1.00 1.16 -9.08%
Adjusted Per Share Value based on latest NOSH - 60,021
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 43.13 42.55 38.40 35.38 35.69 8.05 39.84%
EPS 1.29 1.65 1.48 1.32 2.99 1.43 -2.03%
DPS 0.00 0.00 0.00 0.72 0.09 0.00 -
NAPS 0.2066 0.1977 0.1803 0.1692 0.1074 0.1029 14.94%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 0.43 0.515 0.72 0.67 0.93 0.00 -
P/RPS 0.29 0.35 0.54 0.27 0.28 0.00 -
P/EPS 9.55 8.95 13.95 7.27 3.34 0.00 -
EY 10.47 11.17 7.17 13.76 29.96 0.00 -
DY 0.00 0.00 0.00 7.46 0.87 0.00 -
P/NAPS 0.60 0.75 1.14 0.57 0.93 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/12 29/11/11 25/11/10 30/11/09 26/11/08 - -
Price 0.43 0.50 0.63 0.67 0.68 0.00 -
P/RPS 0.29 0.34 0.47 0.27 0.20 0.00 -
P/EPS 9.55 8.69 12.20 7.27 2.44 0.00 -
EY 10.47 11.51 8.19 13.76 40.98 0.00 -
DY 0.00 0.00 0.00 7.46 1.19 0.00 -
P/NAPS 0.60 0.72 1.00 0.57 0.68 0.00 -

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