[IHB] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -24.32%
YoY- -21.65%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 160,760 175,747 185,137 180,536 178,109 160,762 148,110 1.37%
PBT -3,749 -1,180 3,558 7,894 9,918 9,595 7,772 -
Tax -539 -684 -2,417 -2,622 -3,083 -3,414 -2,195 -20.85%
NP -4,288 -1,864 1,141 5,272 6,835 6,181 5,577 -
-
NP to SH -4,186 -1,568 796 5,408 6,902 6,184 5,534 -
-
Tax Rate - - 67.93% 33.22% 31.08% 35.58% 28.24% -
Total Cost 165,048 177,611 183,996 175,264 171,274 154,581 142,533 2.47%
-
Net Worth 82,571 85,284 86,936 86,474 82,771 75,470 70,824 2.58%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - 3,001 -
Div Payout % - - - - - - 54.23% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 82,571 85,284 86,936 86,474 82,771 75,470 70,824 2.58%
NOSH 121,428 120,119 119,090 120,103 119,958 119,795 60,021 12.45%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -2.67% -1.06% 0.62% 2.92% 3.84% 3.84% 3.77% -
ROE -5.07% -1.84% 0.92% 6.25% 8.34% 8.19% 7.81% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 132.39 146.31 155.46 150.32 148.48 134.20 246.76 -9.85%
EPS -3.45 -1.31 0.67 4.50 5.75 5.16 9.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.68 0.71 0.73 0.72 0.69 0.63 1.18 -8.77%
Adjusted Per Share Value based on latest NOSH - 120,103
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 38.40 41.98 44.23 43.13 42.55 38.40 35.38 1.37%
EPS -1.00 -0.37 0.19 1.29 1.65 1.48 1.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.72 -
NAPS 0.1973 0.2037 0.2077 0.2066 0.1977 0.1803 0.1692 2.59%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.41 0.485 0.415 0.43 0.515 0.72 0.67 -
P/RPS 0.31 0.33 0.27 0.29 0.35 0.54 0.27 2.32%
P/EPS -11.89 -37.15 62.09 9.55 8.95 13.95 7.27 -
EY -8.41 -2.69 1.61 10.47 11.17 7.17 13.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.46 -
P/NAPS 0.60 0.68 0.57 0.60 0.75 1.14 0.57 0.85%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 28/11/13 28/11/12 29/11/11 25/11/10 30/11/09 -
Price 0.50 0.44 0.43 0.43 0.50 0.63 0.67 -
P/RPS 0.38 0.30 0.28 0.29 0.34 0.47 0.27 5.85%
P/EPS -14.50 -33.71 64.33 9.55 8.69 12.20 7.27 -
EY -6.89 -2.97 1.55 10.47 11.51 8.19 13.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.46 -
P/NAPS 0.74 0.62 0.59 0.60 0.72 1.00 0.57 4.44%

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