[IHB] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -45.54%
YoY- -34.95%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 183,124 175,272 162,840 178,832 165,174 158,025 148,450 14.97%
PBT 10,566 8,009 3,408 6,408 11,032 9,494 5,988 45.87%
Tax -3,187 -2,696 -1,356 -2,556 -3,346 -3,046 -2,108 31.62%
NP 7,379 5,313 2,052 3,852 7,686 6,448 3,880 53.32%
-
NP to SH 7,424 5,381 2,266 4,192 7,697 6,441 3,816 55.65%
-
Tax Rate 30.16% 33.66% 39.79% 39.89% 30.33% 32.08% 35.20% -
Total Cost 175,745 169,958 160,788 174,980 157,488 151,577 144,570 13.86%
-
Net Worth 85,233 82,882 80,756 80,708 79,251 75,521 73,656 10.19%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 1,200 - - -
Div Payout % - - - - 15.60% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 85,233 82,882 80,756 80,708 79,251 75,521 73,656 10.19%
NOSH 120,047 120,119 120,531 120,459 120,078 119,875 120,000 0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.03% 3.03% 1.26% 2.15% 4.65% 4.08% 2.61% -
ROE 8.71% 6.49% 2.81% 5.19% 9.71% 8.53% 5.18% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 152.54 145.92 135.10 148.46 137.56 131.82 124.96 14.17%
EPS 6.19 4.48 1.88 3.48 6.41 5.37 3.18 55.70%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.71 0.69 0.67 0.67 0.66 0.63 0.62 9.43%
Adjusted Per Share Value based on latest NOSH - 120,459
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 43.03 41.19 38.27 42.02 38.81 37.13 34.88 14.98%
EPS 1.74 1.26 0.53 0.99 1.81 1.51 0.90 55.00%
DPS 0.00 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.2003 0.1948 0.1898 0.1897 0.1862 0.1775 0.1731 10.18%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.51 0.515 0.58 0.55 0.59 0.72 0.67 -
P/RPS 0.33 0.35 0.43 0.37 0.43 0.55 0.54 -27.92%
P/EPS 8.25 11.50 30.85 15.80 9.20 13.40 20.86 -46.02%
EY 12.13 8.70 3.24 6.33 10.86 7.46 4.79 85.47%
DY 0.00 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.72 0.75 0.87 0.82 0.89 1.14 1.08 -23.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 29/11/11 22/08/11 30/05/11 28/02/11 25/11/10 24/08/10 -
Price 0.50 0.50 0.52 0.545 0.55 0.63 0.64 -
P/RPS 0.33 0.34 0.38 0.37 0.40 0.48 0.51 -25.13%
P/EPS 8.09 11.16 27.66 15.66 8.58 11.72 19.92 -45.06%
EY 12.37 8.96 3.62 6.39 11.65 8.53 5.02 82.13%
DY 0.00 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.70 0.72 0.78 0.81 0.83 1.00 1.03 -22.64%

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