[IHB] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -21.28%
YoY- -5.54%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 148,110 148,270 147,700 149,448 149,397 137,773 111,026 21.16%
PBT 7,772 8,722 9,924 12,697 16,407 15,167 13,664 -31.32%
Tax -2,195 -1,902 -1,974 -2,880 -3,851 -714 -543 153.54%
NP 5,577 6,820 7,950 9,817 12,556 14,453 13,121 -43.43%
-
NP to SH 5,534 6,719 7,913 9,866 12,533 14,504 13,117 -43.71%
-
Tax Rate 28.24% 21.81% 19.89% 22.68% 23.47% 4.71% 3.97% -
Total Cost 142,533 141,450 139,750 139,631 136,841 123,320 97,905 28.42%
-
Net Worth 70,824 71,168 70,102 70,239 44,977 45,032 44,983 35.30%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,001 - - - 365 365 365 306.84%
Div Payout % 54.23% - - - 2.91% 2.52% 2.78% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 70,824 71,168 70,102 70,239 44,977 45,032 44,983 35.30%
NOSH 60,021 60,312 59,916 60,033 44,977 45,032 44,983 21.17%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.77% 4.60% 5.38% 6.57% 8.40% 10.49% 11.82% -
ROE 7.81% 9.44% 11.29% 14.05% 27.86% 32.21% 29.16% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 246.76 245.84 246.51 248.94 332.16 305.94 246.82 -0.01%
EPS 9.22 11.14 13.21 16.43 27.86 32.21 29.16 -53.55%
DPS 5.00 0.00 0.00 0.00 0.81 0.81 0.81 236.13%
NAPS 1.18 1.18 1.17 1.17 1.00 1.00 1.00 11.65%
Adjusted Per Share Value based on latest NOSH - 60,033
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 34.80 34.84 34.71 35.12 35.11 32.37 26.09 21.15%
EPS 1.30 1.58 1.86 2.32 2.95 3.41 3.08 -43.70%
DPS 0.71 0.00 0.00 0.00 0.09 0.09 0.09 295.79%
NAPS 0.1664 0.1672 0.1647 0.1651 0.1057 0.1058 0.1057 35.28%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.67 0.70 0.62 0.69 0.93 0.93 0.95 -
P/RPS 0.27 0.28 0.25 0.28 0.28 0.30 0.38 -20.35%
P/EPS 7.27 6.28 4.69 4.20 3.34 2.89 3.26 70.60%
EY 13.76 15.91 21.30 23.82 29.96 34.63 30.69 -41.39%
DY 7.46 0.00 0.00 0.00 0.87 0.87 0.85 324.91%
P/NAPS 0.57 0.59 0.53 0.59 0.93 0.93 0.95 -28.84%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 26/08/09 26/05/09 25/02/09 26/11/08 27/08/08 - -
Price 0.67 0.67 0.64 0.69 0.68 0.92 0.00 -
P/RPS 0.27 0.27 0.26 0.28 0.20 0.30 0.00 -
P/EPS 7.27 6.01 4.85 4.20 2.44 2.86 0.00 -
EY 13.76 16.63 20.64 23.82 40.98 35.01 0.00 -
DY 7.46 0.00 0.00 0.00 1.19 0.88 0.00 -
P/NAPS 0.57 0.57 0.55 0.59 0.68 0.92 0.00 -

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