[IHB] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -2.97%
YoY- 13.36%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 180,469 183,124 178,109 172,369 168,256 165,174 160,762 8.00%
PBT 10,106 10,566 9,918 9,742 10,211 11,032 9,595 3.51%
Tax -3,013 -3,187 -3,083 -2,970 -3,191 -3,346 -3,414 -7.98%
NP 7,093 7,379 6,835 6,772 7,020 7,686 6,181 9.60%
-
NP to SH 7,161 7,424 6,902 6,922 7,134 7,697 6,184 10.26%
-
Tax Rate 29.81% 30.16% 31.08% 30.49% 31.25% 30.33% 35.58% -
Total Cost 173,376 175,745 171,274 165,597 161,236 157,488 154,581 7.94%
-
Net Worth 85,746 85,176 82,771 81,357 80,708 79,144 75,470 8.87%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 85,746 85,176 82,771 81,357 80,708 79,144 75,470 8.87%
NOSH 120,769 119,966 119,958 121,428 120,459 119,916 119,795 0.54%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.93% 4.03% 3.84% 3.93% 4.17% 4.65% 3.84% -
ROE 8.35% 8.72% 8.34% 8.51% 8.84% 9.73% 8.19% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 149.43 152.65 148.48 141.95 139.68 137.74 134.20 7.42%
EPS 5.93 6.19 5.75 5.70 5.92 6.42 5.16 9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.71 0.69 0.67 0.67 0.66 0.63 8.28%
Adjusted Per Share Value based on latest NOSH - 121,428
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 42.41 43.03 41.85 40.50 39.54 38.81 37.78 8.00%
EPS 1.68 1.74 1.62 1.63 1.68 1.81 1.45 10.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2015 0.2002 0.1945 0.1912 0.1897 0.186 0.1773 8.89%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.53 0.51 0.515 0.58 0.55 0.59 0.72 -
P/RPS 0.35 0.33 0.35 0.41 0.39 0.43 0.54 -25.08%
P/EPS 8.94 8.24 8.95 10.17 9.29 9.19 13.95 -25.64%
EY 11.19 12.13 11.17 9.83 10.77 10.88 7.17 34.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.72 0.75 0.87 0.82 0.89 1.14 -24.33%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 23/02/12 29/11/11 22/08/11 30/05/11 28/02/11 25/11/10 -
Price 0.47 0.50 0.50 0.52 0.545 0.55 0.63 -
P/RPS 0.31 0.33 0.34 0.37 0.39 0.40 0.47 -24.20%
P/EPS 7.93 8.08 8.69 9.12 9.20 8.57 12.20 -24.94%
EY 12.62 12.38 11.51 10.96 10.87 11.67 8.19 33.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.70 0.72 0.78 0.81 0.83 1.00 -24.17%

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