[IHB] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -52.6%
YoY- -74.39%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 177,428 181,848 185,137 187,718 190,691 183,241 180,536 -1.15%
PBT -335 1,713 3,558 4,521 6,700 6,537 7,894 -
Tax -1,153 -1,410 -2,417 -2,674 -2,853 -2,780 -2,622 -42.20%
NP -1,488 303 1,141 1,847 3,847 3,757 5,272 -
-
NP to SH -1,513 271 796 1,830 3,861 3,886 5,408 -
-
Tax Rate - 82.31% 67.93% 59.15% 42.58% 42.53% 33.22% -
Total Cost 178,916 181,545 183,996 185,871 186,844 179,484 175,264 1.38%
-
Net Worth 87,943 88,601 86,936 87,823 89,269 88,943 86,474 1.13%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 87,943 88,601 86,936 87,823 89,269 88,943 86,474 1.13%
NOSH 120,470 119,732 119,090 120,306 120,634 120,193 120,103 0.20%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -0.84% 0.17% 0.62% 0.98% 2.02% 2.05% 2.92% -
ROE -1.72% 0.31% 0.92% 2.08% 4.33% 4.37% 6.25% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 147.28 151.88 155.46 156.03 158.07 152.45 150.32 -1.35%
EPS -1.26 0.23 0.67 1.52 3.20 3.23 4.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.73 0.73 0.74 0.74 0.72 0.92%
Adjusted Per Share Value based on latest NOSH - 120,306
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 42.39 43.44 44.23 44.84 45.55 43.77 43.13 -1.14%
EPS -0.36 0.06 0.19 0.44 0.92 0.93 1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2101 0.2117 0.2077 0.2098 0.2133 0.2125 0.2066 1.12%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.515 0.49 0.415 0.40 0.40 0.43 0.43 -
P/RPS 0.35 0.32 0.27 0.26 0.25 0.28 0.29 13.36%
P/EPS -41.01 216.49 62.09 26.30 12.50 13.30 9.55 -
EY -2.44 0.46 1.61 3.80 8.00 7.52 10.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.66 0.57 0.55 0.54 0.58 0.60 11.88%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 28/02/13 28/11/12 -
Price 0.42 0.575 0.43 0.405 0.44 0.40 0.43 -
P/RPS 0.29 0.38 0.28 0.26 0.28 0.26 0.29 0.00%
P/EPS -33.44 254.04 64.33 26.63 13.75 12.37 9.55 -
EY -2.99 0.39 1.55 3.76 7.27 8.08 10.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.78 0.59 0.55 0.59 0.54 0.60 -2.23%

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