[IHB] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 1.28%
YoY- 11.75%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 185,137 180,536 178,109 160,762 148,110 149,397 33,690 32.80%
PBT 3,558 7,894 9,918 9,595 7,772 16,407 3,722 -0.74%
Tax -2,417 -2,622 -3,083 -3,414 -2,195 -3,851 2,261 -
NP 1,141 5,272 6,835 6,181 5,577 12,556 5,983 -24.11%
-
NP to SH 796 5,408 6,902 6,184 5,534 12,533 6,001 -28.56%
-
Tax Rate 67.93% 33.22% 31.08% 35.58% 28.24% 23.47% -60.75% -
Total Cost 183,996 175,264 171,274 154,581 142,533 136,841 27,707 37.06%
-
Net Worth 86,936 86,474 82,771 75,470 70,824 44,977 43,076 12.40%
Dividend
30/09/13 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
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 86,936 86,474 82,771 75,470 70,824 44,977 43,076 12.40%
NOSH 119,090 120,103 119,958 119,795 60,021 44,977 37,134 21.41%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.62% 2.92% 3.84% 3.84% 3.77% 8.40% 17.76% -
ROE 0.92% 6.25% 8.34% 8.19% 7.81% 27.86% 13.93% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 155.46 150.32 148.48 134.20 246.76 332.16 90.72 9.38%
EPS 0.67 4.50 5.75 5.16 9.22 27.86 16.16 -41.14%
DPS 0.00 0.00 0.00 0.00 5.00 0.81 0.00 -
NAPS 0.73 0.72 0.69 0.63 1.18 1.00 1.16 -7.42%
Adjusted Per Share Value based on latest NOSH - 119,795
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 44.23 43.13 42.55 38.40 35.38 35.69 8.05 32.80%
EPS 0.19 1.29 1.65 1.48 1.32 2.99 1.43 -28.54%
DPS 0.00 0.00 0.00 0.00 0.72 0.09 0.00 -
NAPS 0.2077 0.2066 0.1977 0.1803 0.1692 0.1074 0.1029 12.40%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 0.415 0.43 0.515 0.72 0.67 0.93 0.00 -
P/RPS 0.27 0.29 0.35 0.54 0.27 0.28 0.00 -
P/EPS 62.09 9.55 8.95 13.95 7.27 3.34 0.00 -
EY 1.61 10.47 11.17 7.17 13.76 29.96 0.00 -
DY 0.00 0.00 0.00 0.00 7.46 0.87 0.00 -
P/NAPS 0.57 0.60 0.75 1.14 0.57 0.93 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 28/11/12 29/11/11 25/11/10 30/11/09 26/11/08 - -
Price 0.43 0.43 0.50 0.63 0.67 0.68 0.00 -
P/RPS 0.28 0.29 0.34 0.47 0.27 0.20 0.00 -
P/EPS 64.33 9.55 8.69 12.20 7.27 2.44 0.00 -
EY 1.55 10.47 11.51 8.19 13.76 40.98 0.00 -
DY 0.00 0.00 0.00 0.00 7.46 1.19 0.00 -
P/NAPS 0.59 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