[IHB] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 44.17%
YoY- -47.7%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 174,349 167,246 198,012 183,241 171,821 158,292 168,212 2.41%
PBT 474 -1,412 5,220 6,537 4,446 2,620 4,568 -77.88%
Tax -1,458 -992 -2,152 -2,783 -1,942 -1,204 -1,860 -14.97%
NP -984 -2,404 3,068 3,754 2,504 1,416 2,708 -
-
NP to SH -1,426 -2,402 3,040 3,883 2,693 1,710 3,140 -
-
Tax Rate 307.59% - 41.23% 42.57% 43.68% 45.95% 40.72% -
Total Cost 175,333 169,650 194,944 179,487 169,317 156,876 165,504 3.91%
-
Net Worth 87,764 87,673 89,269 88,685 86,571 85,499 85,746 1.56%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 87,764 87,673 89,269 88,685 86,571 85,499 85,746 1.56%
NOSH 120,224 120,100 120,634 119,845 120,238 120,422 120,769 -0.30%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.56% -1.44% 1.55% 2.05% 1.46% 0.89% 1.61% -
ROE -1.63% -2.74% 3.41% 4.38% 3.11% 2.00% 3.66% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 145.02 139.26 164.14 152.90 142.90 131.45 139.28 2.72%
EPS -1.19 -2.00 2.52 3.24 2.24 1.42 2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.74 0.74 0.72 0.71 0.71 1.86%
Adjusted Per Share Value based on latest NOSH - 120,193
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 40.97 39.30 46.53 43.06 40.38 37.20 39.53 2.41%
EPS -0.34 -0.56 0.71 0.91 0.63 0.40 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2062 0.206 0.2098 0.2084 0.2034 0.2009 0.2015 1.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.415 0.40 0.40 0.43 0.43 0.50 0.53 -
P/RPS 0.29 0.29 0.24 0.28 0.30 0.38 0.38 -16.47%
P/EPS -34.97 -20.00 15.87 13.27 19.20 35.21 20.38 -
EY -2.86 -5.00 6.30 7.53 5.21 2.84 4.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.54 0.58 0.60 0.70 0.75 -16.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 28/02/13 28/11/12 30/08/12 28/05/12 -
Price 0.43 0.405 0.44 0.40 0.43 0.47 0.47 -
P/RPS 0.30 0.29 0.27 0.26 0.30 0.36 0.34 -7.99%
P/EPS -36.24 -20.25 17.46 12.35 19.20 33.10 18.08 -
EY -2.76 -4.94 5.73 8.10 5.21 3.02 5.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.59 0.54 0.60 0.66 0.66 -7.19%

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