[IHB] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 26.11%
YoY- 124.06%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 165,174 158,025 148,450 166,504 149,712 143,292 124,630 20.59%
PBT 11,032 9,494 5,988 9,692 7,787 7,084 2,606 161.00%
Tax -3,346 -3,046 -2,108 -3,176 -2,662 -2,044 -730 175.16%
NP 7,686 6,448 3,880 6,516 5,125 5,040 1,876 155.38%
-
NP to SH 7,697 6,441 3,816 6,444 5,110 5,009 1,826 160.26%
-
Tax Rate 30.33% 32.08% 35.20% 32.77% 34.19% 28.85% 28.01% -
Total Cost 157,488 151,577 144,570 159,988 144,587 138,252 122,754 18.01%
-
Net Worth 79,251 75,521 73,656 59,888 36,006 70,818 70,877 7.70%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,200 - - - - 4,001 - -
Div Payout % 15.60% - - - - 79.87% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 79,251 75,521 73,656 59,888 36,006 70,818 70,877 7.70%
NOSH 120,078 119,875 120,000 59,888 60,011 60,015 60,065 58.49%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.65% 4.08% 2.61% 3.91% 3.42% 3.52% 1.51% -
ROE 9.71% 8.53% 5.18% 10.76% 14.19% 7.07% 2.58% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 137.56 131.82 124.96 278.02 249.47 238.76 207.49 -23.91%
EPS 6.41 5.37 3.18 5.36 4.26 8.35 3.04 64.20%
DPS 1.00 0.00 0.00 0.00 0.00 6.67 0.00 -
NAPS 0.66 0.63 0.62 1.00 0.60 1.18 1.18 -32.04%
Adjusted Per Share Value based on latest NOSH - 59,888
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.81 37.13 34.88 39.13 35.18 33.67 29.29 20.57%
EPS 1.81 1.51 0.90 1.51 1.20 1.18 0.43 160.01%
DPS 0.28 0.00 0.00 0.00 0.00 0.94 0.00 -
NAPS 0.1862 0.1775 0.1731 0.1407 0.0846 0.1664 0.1666 7.67%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.59 0.72 0.67 0.67 0.67 0.67 0.70 -
P/RPS 0.43 0.55 0.54 0.24 0.27 0.28 0.34 16.89%
P/EPS 9.20 13.40 20.86 6.23 7.87 8.03 23.03 -45.66%
EY 10.86 7.46 4.79 16.06 12.71 12.46 4.34 84.00%
DY 1.69 0.00 0.00 0.00 0.00 9.95 0.00 -
P/NAPS 0.89 1.14 1.08 0.67 1.12 0.57 0.59 31.43%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 24/08/10 27/05/10 25/02/10 30/11/09 26/08/09 -
Price 0.55 0.63 0.64 0.64 0.65 0.67 0.67 -
P/RPS 0.40 0.48 0.51 0.23 0.26 0.28 0.32 15.99%
P/EPS 8.58 11.72 19.92 5.95 7.63 8.03 22.04 -46.59%
EY 11.65 8.53 5.02 16.81 13.10 12.46 4.54 87.11%
DY 1.82 0.00 0.00 0.00 0.00 9.95 0.00 -
P/NAPS 0.83 1.00 1.03 0.64 1.08 0.57 0.57 28.38%

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