[IHB] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -3.54%
YoY- 0.38%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 172,775 177,428 190,691 180,469 168,256 156,340 147,700 2.64%
PBT -681 -335 6,700 10,106 10,211 9,210 9,924 -
Tax -330 -1,153 -2,853 -3,013 -3,191 -3,191 -1,974 -25.76%
NP -1,011 -1,488 3,847 7,093 7,020 6,019 7,950 -
-
NP to SH -1,014 -1,513 3,861 7,161 7,134 6,002 7,913 -
-
Tax Rate - - 42.58% 29.81% 31.25% 34.65% 19.89% -
Total Cost 173,786 178,916 186,844 173,376 161,236 150,321 139,750 3.69%
-
Net Worth 85,782 87,943 89,269 85,746 80,708 59,888 70,102 3.41%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - 1,500 - -
Div Payout % - - - - - 25.00% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 85,782 87,943 89,269 85,746 80,708 59,888 70,102 3.41%
NOSH 119,142 120,470 120,634 120,769 120,459 59,888 59,916 12.13%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -0.59% -0.84% 2.02% 3.93% 4.17% 3.85% 5.38% -
ROE -1.18% -1.72% 4.33% 8.35% 8.84% 10.02% 11.29% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 145.01 147.28 158.07 149.43 139.68 261.05 246.51 -8.45%
EPS -0.85 -1.26 3.20 5.93 5.92 10.02 13.21 -
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.72 0.73 0.74 0.71 0.67 1.00 1.17 -7.76%
Adjusted Per Share Value based on latest NOSH - 120,769
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 41.27 42.39 45.55 43.11 40.19 37.35 35.28 2.64%
EPS -0.24 -0.36 0.92 1.71 1.70 1.43 1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.36 0.00 -
NAPS 0.2049 0.2101 0.2133 0.2048 0.1928 0.1431 0.1675 3.41%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.45 0.515 0.40 0.53 0.55 0.67 0.62 -
P/RPS 0.31 0.35 0.25 0.35 0.39 0.26 0.25 3.64%
P/EPS -52.87 -41.01 12.50 8.94 9.29 6.69 4.69 -
EY -1.89 -2.44 8.00 11.19 10.77 14.96 21.30 -
DY 0.00 0.00 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 0.62 0.71 0.54 0.75 0.82 0.67 0.53 2.64%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 30/05/13 28/05/12 30/05/11 27/05/10 26/05/09 -
Price 0.40 0.42 0.44 0.47 0.545 0.64 0.64 -
P/RPS 0.28 0.29 0.28 0.31 0.39 0.25 0.26 1.24%
P/EPS -47.00 -33.44 13.75 7.93 9.20 6.39 4.85 -
EY -2.13 -2.99 7.27 12.62 10.87 15.66 20.64 -
DY 0.00 0.00 0.00 0.00 0.00 3.91 0.00 -
P/NAPS 0.56 0.58 0.59 0.66 0.81 0.64 0.55 0.30%

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