[IHB] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -45.54%
YoY- -24.54%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 198,012 183,241 171,821 158,292 168,212 183,124 175,272 8.46%
PBT 5,220 6,537 4,446 2,620 4,568 10,566 8,009 -24.80%
Tax -2,152 -2,783 -1,942 -1,204 -1,860 -3,187 -2,696 -13.93%
NP 3,068 3,754 2,504 1,416 2,708 7,379 5,313 -30.63%
-
NP to SH 3,040 3,883 2,693 1,710 3,140 7,424 5,381 -31.63%
-
Tax Rate 41.23% 42.57% 43.68% 45.95% 40.72% 30.16% 33.66% -
Total Cost 194,944 179,487 169,317 156,876 165,504 175,745 169,958 9.56%
-
Net Worth 89,269 88,685 86,571 85,499 85,746 85,233 82,882 5.06%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 89,269 88,685 86,571 85,499 85,746 85,233 82,882 5.06%
NOSH 120,634 119,845 120,238 120,422 120,769 120,047 120,119 0.28%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.55% 2.05% 1.46% 0.89% 1.61% 4.03% 3.03% -
ROE 3.41% 4.38% 3.11% 2.00% 3.66% 8.71% 6.49% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 164.14 152.90 142.90 131.45 139.28 152.54 145.92 8.15%
EPS 2.52 3.24 2.24 1.42 2.60 6.19 4.48 -31.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.74 0.72 0.71 0.71 0.71 0.69 4.76%
Adjusted Per Share Value based on latest NOSH - 116,666
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 46.53 43.06 40.38 37.20 39.53 43.03 41.19 8.45%
EPS 0.71 0.91 0.63 0.40 0.74 1.74 1.26 -31.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2098 0.2084 0.2034 0.2009 0.2015 0.2003 0.1948 5.06%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.40 0.43 0.43 0.50 0.53 0.51 0.515 -
P/RPS 0.24 0.28 0.30 0.38 0.38 0.33 0.35 -22.22%
P/EPS 15.87 13.27 19.20 35.21 20.38 8.25 11.50 23.92%
EY 6.30 7.53 5.21 2.84 4.91 12.13 8.70 -19.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.60 0.70 0.75 0.72 0.75 -19.65%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 28/11/12 30/08/12 28/05/12 23/02/12 29/11/11 -
Price 0.44 0.40 0.43 0.47 0.47 0.50 0.50 -
P/RPS 0.27 0.26 0.30 0.36 0.34 0.33 0.34 -14.23%
P/EPS 17.46 12.35 19.20 33.10 18.08 8.09 11.16 34.73%
EY 5.73 8.10 5.21 3.02 5.53 12.37 8.96 -25.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.60 0.66 0.66 0.70 0.72 -12.42%

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