[IHB] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 137.48%
YoY- -16.46%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 158,292 168,212 183,124 175,272 162,840 178,832 165,174 -2.79%
PBT 2,620 4,568 10,566 8,009 3,408 6,408 11,032 -61.68%
Tax -1,204 -1,860 -3,187 -2,696 -1,356 -2,556 -3,346 -49.44%
NP 1,416 2,708 7,379 5,313 2,052 3,852 7,686 -67.65%
-
NP to SH 1,710 3,140 7,424 5,381 2,266 4,192 7,697 -63.35%
-
Tax Rate 45.95% 40.72% 30.16% 33.66% 39.79% 39.89% 30.33% -
Total Cost 156,876 165,504 175,745 169,958 160,788 174,980 157,488 -0.25%
-
Net Worth 85,499 85,746 85,233 82,882 80,756 80,708 79,251 5.19%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 1,200 -
Div Payout % - - - - - - 15.60% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 85,499 85,746 85,233 82,882 80,756 80,708 79,251 5.19%
NOSH 120,422 120,769 120,047 120,119 120,531 120,459 120,078 0.19%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.89% 1.61% 4.03% 3.03% 1.26% 2.15% 4.65% -
ROE 2.00% 3.66% 8.71% 6.49% 2.81% 5.19% 9.71% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 131.45 139.28 152.54 145.92 135.10 148.46 137.56 -2.98%
EPS 1.42 2.60 6.19 4.48 1.88 3.48 6.41 -63.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.71 0.71 0.71 0.69 0.67 0.67 0.66 4.99%
Adjusted Per Share Value based on latest NOSH - 119,958
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 37.20 39.53 43.03 41.19 38.27 42.02 38.81 -2.78%
EPS 0.40 0.74 1.74 1.26 0.53 0.99 1.81 -63.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 0.2009 0.2015 0.2003 0.1948 0.1898 0.1897 0.1862 5.20%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.50 0.53 0.51 0.515 0.58 0.55 0.59 -
P/RPS 0.38 0.38 0.33 0.35 0.43 0.37 0.43 -7.91%
P/EPS 35.21 20.38 8.25 11.50 30.85 15.80 9.20 144.87%
EY 2.84 4.91 12.13 8.70 3.24 6.33 10.86 -59.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.69 -
P/NAPS 0.70 0.75 0.72 0.75 0.87 0.82 0.89 -14.80%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 23/02/12 29/11/11 22/08/11 30/05/11 28/02/11 -
Price 0.47 0.47 0.50 0.50 0.52 0.545 0.55 -
P/RPS 0.36 0.34 0.33 0.34 0.38 0.37 0.40 -6.78%
P/EPS 33.10 18.08 8.09 11.16 27.66 15.66 8.58 146.17%
EY 3.02 5.53 12.37 8.96 3.62 6.39 11.65 -59.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
P/NAPS 0.66 0.66 0.70 0.72 0.78 0.81 0.83 -14.18%

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