[IHB] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -56.5%
YoY- -85.28%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 179,065 177,428 181,848 185,137 187,718 190,691 183,241 -1.52%
PBT -1,398 -335 1,713 3,558 4,521 6,700 6,537 -
Tax -1,016 -1,153 -1,410 -2,417 -2,674 -2,853 -2,780 -48.97%
NP -2,414 -1,488 303 1,141 1,847 3,847 3,757 -
-
NP to SH -2,446 -1,513 271 796 1,830 3,861 3,886 -
-
Tax Rate - - 82.31% 67.93% 59.15% 42.58% 42.53% -
Total Cost 181,479 178,916 181,545 183,996 185,871 186,844 179,484 0.74%
-
Net Worth 85,258 87,943 88,601 86,936 87,823 89,269 88,943 -2.78%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 85,258 87,943 88,601 86,936 87,823 89,269 88,943 -2.78%
NOSH 120,082 120,470 119,732 119,090 120,306 120,634 120,193 -0.06%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.35% -0.84% 0.17% 0.62% 0.98% 2.02% 2.05% -
ROE -2.87% -1.72% 0.31% 0.92% 2.08% 4.33% 4.37% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 149.12 147.28 151.88 155.46 156.03 158.07 152.45 -1.46%
EPS -2.04 -1.26 0.23 0.67 1.52 3.20 3.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.73 0.74 0.73 0.73 0.74 0.74 -2.72%
Adjusted Per Share Value based on latest NOSH - 119,090
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 42.08 41.69 42.73 43.50 44.11 44.81 43.06 -1.52%
EPS -0.57 -0.36 0.06 0.19 0.43 0.91 0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2003 0.2067 0.2082 0.2043 0.2064 0.2098 0.209 -2.80%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.495 0.515 0.49 0.415 0.40 0.40 0.43 -
P/RPS 0.33 0.35 0.32 0.27 0.26 0.25 0.28 11.60%
P/EPS -24.30 -41.01 216.49 62.09 26.30 12.50 13.30 -
EY -4.12 -2.44 0.46 1.61 3.80 8.00 7.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.71 0.66 0.57 0.55 0.54 0.58 13.39%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 27/02/14 28/11/13 29/08/13 30/05/13 28/02/13 -
Price 0.47 0.42 0.575 0.43 0.405 0.44 0.40 -
P/RPS 0.32 0.29 0.38 0.28 0.26 0.28 0.26 14.89%
P/EPS -23.07 -33.44 254.04 64.33 26.63 13.75 12.37 -
EY -4.33 -2.99 0.39 1.55 3.76 7.27 8.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.78 0.59 0.55 0.59 0.54 14.35%

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