[IHB] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1.73%
YoY- -9.12%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 168,256 165,174 160,762 161,622 156,340 149,712 148,110 8.88%
PBT 10,211 11,032 9,595 9,480 9,210 7,788 7,772 19.97%
Tax -3,191 -3,346 -3,414 -3,352 -3,191 -2,663 -2,195 28.35%
NP 7,020 7,686 6,181 6,128 6,019 5,125 5,577 16.59%
-
NP to SH 7,134 7,697 6,184 6,106 6,002 5,110 5,534 18.46%
-
Tax Rate 31.25% 30.33% 35.58% 35.36% 34.65% 34.19% 28.24% -
Total Cost 161,236 157,488 154,581 155,494 150,321 144,587 142,533 8.57%
-
Net Worth 80,708 79,144 75,470 73,656 59,888 60,000 70,824 9.10%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 1,500 1,500 1,500 3,001 -
Div Payout % - - - 24.57% 25.00% 29.36% 54.23% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 80,708 79,144 75,470 73,656 59,888 60,000 70,824 9.10%
NOSH 120,459 119,916 119,795 120,000 59,888 60,000 60,021 59.17%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.17% 4.65% 3.84% 3.79% 3.85% 3.42% 3.77% -
ROE 8.84% 9.73% 8.19% 8.29% 10.02% 8.52% 7.81% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 139.68 137.74 134.20 136.05 261.05 249.52 246.76 -31.59%
EPS 5.92 6.42 5.16 5.14 10.02 8.52 9.22 -25.59%
DPS 0.00 0.00 0.00 1.26 2.50 2.50 5.00 -
NAPS 0.67 0.66 0.63 0.62 1.00 1.00 1.18 -31.45%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 39.54 38.81 37.78 37.98 36.74 35.18 34.80 8.89%
EPS 1.68 1.81 1.45 1.43 1.41 1.20 1.30 18.66%
DPS 0.00 0.00 0.00 0.35 0.35 0.35 0.71 -
NAPS 0.1897 0.186 0.1773 0.1731 0.1407 0.141 0.1664 9.13%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.55 0.59 0.72 0.67 0.67 0.67 0.67 -
P/RPS 0.39 0.43 0.54 0.49 0.26 0.27 0.27 27.80%
P/EPS 9.29 9.19 13.95 13.04 6.69 7.87 7.27 17.77%
EY 10.77 10.88 7.17 7.67 14.96 12.71 13.76 -15.08%
DY 0.00 0.00 0.00 1.89 3.73 3.73 7.46 -
P/NAPS 0.82 0.89 1.14 1.08 0.67 0.67 0.57 27.46%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 25/11/10 24/08/10 27/05/10 25/02/10 30/11/09 -
Price 0.545 0.55 0.63 0.64 0.64 0.65 0.67 -
P/RPS 0.39 0.40 0.47 0.47 0.25 0.26 0.27 27.80%
P/EPS 9.20 8.57 12.20 12.45 6.39 7.63 7.27 17.01%
EY 10.87 11.67 8.19 8.03 15.66 13.10 13.76 -14.55%
DY 0.00 0.00 0.00 1.97 3.91 3.85 7.46 -
P/NAPS 0.81 0.83 1.00 1.03 0.64 0.65 0.57 26.42%

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