[IHB] QoQ Cumulative 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- 8.92%
YoY- -24.54%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 49,503 183,241 128,866 79,146 42,053 183,124 131,454 -47.82%
PBT 1,305 6,537 3,335 1,310 1,142 10,566 6,007 -63.82%
Tax -538 -2,783 -1,457 -602 -465 -3,187 -2,022 -58.59%
NP 767 3,754 1,878 708 677 7,379 3,985 -66.63%
-
NP to SH 760 3,883 2,020 855 785 7,424 4,036 -67.11%
-
Tax Rate 41.23% 42.57% 43.69% 45.95% 40.72% 30.16% 33.66% -
Total Cost 48,736 179,487 126,988 78,438 41,376 175,745 127,469 -47.29%
-
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 0.85% 4.38% 2.33% 1.00% 0.92% 8.71% 4.87% -
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 41.04 152.90 107.18 65.72 34.82 152.54 109.44 -47.96%
EPS 0.63 3.24 1.68 0.71 0.65 6.19 3.36 -67.20%
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 11.63 43.06 30.28 18.60 9.88 43.03 30.89 -47.82%
EPS 0.18 0.91 0.47 0.20 0.18 1.74 0.95 -66.97%
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 0.97 0.28 0.40 0.76 1.52 0.33 0.47 62.02%
P/EPS 63.49 13.27 25.60 70.42 81.54 8.25 15.33 157.67%
EY 1.58 7.53 3.91 1.42 1.23 12.13 6.52 -61.09%
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 1.07 0.26 0.40 0.72 1.35 0.33 0.46 75.46%
P/EPS 69.84 12.35 25.60 66.20 72.31 8.09 14.88 180.06%
EY 1.43 8.10 3.91 1.51 1.38 12.37 6.72 -64.32%
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