[IHB] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -28.14%
YoY- -47.66%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 185,137 187,718 190,691 183,241 180,536 180,850 180,469 1.71%
PBT 3,558 4,521 6,700 6,537 7,894 10,172 10,106 -50.10%
Tax -2,417 -2,674 -2,853 -2,780 -2,622 -3,111 -3,013 -13.65%
NP 1,141 1,847 3,847 3,757 5,272 7,061 7,093 -70.38%
-
NP to SH 796 1,830 3,861 3,886 5,408 7,146 7,161 -76.85%
-
Tax Rate 67.93% 59.15% 42.58% 42.53% 33.22% 30.58% 29.81% -
Total Cost 183,996 185,871 186,844 179,484 175,264 173,789 173,376 4.03%
-
Net Worth 86,936 87,823 89,269 88,943 86,474 82,833 85,746 0.92%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 86,936 87,823 89,269 88,943 86,474 82,833 85,746 0.92%
NOSH 119,090 120,306 120,634 120,193 120,103 116,666 120,769 -0.92%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.62% 0.98% 2.02% 2.05% 2.92% 3.90% 3.93% -
ROE 0.92% 2.08% 4.33% 4.37% 6.25% 8.63% 8.35% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 155.46 156.03 158.07 152.45 150.32 155.01 149.43 2.66%
EPS 0.67 1.52 3.20 3.23 4.50 6.13 5.93 -76.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.74 0.74 0.72 0.71 0.71 1.86%
Adjusted Per Share Value based on latest NOSH - 120,193
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 43.50 44.11 44.81 43.06 42.42 42.50 42.41 1.70%
EPS 0.19 0.43 0.91 0.91 1.27 1.68 1.68 -76.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2043 0.2064 0.2098 0.209 0.2032 0.1946 0.2015 0.92%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.415 0.40 0.40 0.43 0.43 0.50 0.53 -
P/RPS 0.27 0.26 0.25 0.28 0.29 0.32 0.35 -15.87%
P/EPS 62.09 26.30 12.50 13.30 9.55 8.16 8.94 263.58%
EY 1.61 3.80 8.00 7.52 10.47 12.25 11.19 -72.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.54 0.58 0.60 0.70 0.75 -16.70%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 30/05/13 28/02/13 28/11/12 30/08/12 28/05/12 -
Price 0.43 0.405 0.44 0.40 0.43 0.47 0.47 -
P/RPS 0.28 0.26 0.28 0.26 0.29 0.30 0.31 -6.55%
P/EPS 64.33 26.63 13.75 12.37 9.55 7.67 7.93 303.21%
EY 1.55 3.76 7.27 8.08 10.47 13.03 12.62 -75.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.59 0.54 0.60 0.66 0.66 -7.19%

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