[IHB] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -3.54%
YoY- 0.38%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 183,241 180,536 180,850 180,469 183,124 178,109 172,369 4.14%
PBT 6,537 7,894 10,172 10,106 10,566 9,918 9,742 -23.26%
Tax -2,780 -2,622 -3,111 -3,013 -3,187 -3,083 -2,970 -4.29%
NP 3,757 5,272 7,061 7,093 7,379 6,835 6,772 -32.36%
-
NP to SH 3,886 5,408 7,146 7,161 7,424 6,902 6,922 -31.82%
-
Tax Rate 42.53% 33.22% 30.58% 29.81% 30.16% 31.08% 30.49% -
Total Cost 179,484 175,264 173,789 173,376 175,745 171,274 165,597 5.48%
-
Net Worth 88,943 86,474 82,833 85,746 85,176 82,771 81,357 6.09%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 88,943 86,474 82,833 85,746 85,176 82,771 81,357 6.09%
NOSH 120,193 120,103 116,666 120,769 119,966 119,958 121,428 -0.67%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.05% 2.92% 3.90% 3.93% 4.03% 3.84% 3.93% -
ROE 4.37% 6.25% 8.63% 8.35% 8.72% 8.34% 8.51% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 152.45 150.32 155.01 149.43 152.65 148.48 141.95 4.84%
EPS 3.23 4.50 6.13 5.93 6.19 5.75 5.70 -31.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.71 0.71 0.71 0.69 0.67 6.81%
Adjusted Per Share Value based on latest NOSH - 120,769
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.06 42.42 42.50 42.41 43.03 41.85 40.50 4.15%
EPS 0.91 1.27 1.68 1.68 1.74 1.62 1.63 -32.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.209 0.2032 0.1946 0.2015 0.2002 0.1945 0.1912 6.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.43 0.43 0.50 0.53 0.51 0.515 0.58 -
P/RPS 0.28 0.29 0.32 0.35 0.33 0.35 0.41 -22.36%
P/EPS 13.30 9.55 8.16 8.94 8.24 8.95 10.17 19.49%
EY 7.52 10.47 12.25 11.19 12.13 11.17 9.83 -16.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.70 0.75 0.72 0.75 0.87 -23.59%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 28/11/12 30/08/12 28/05/12 23/02/12 29/11/11 22/08/11 -
Price 0.40 0.43 0.47 0.47 0.50 0.50 0.52 -
P/RPS 0.26 0.29 0.30 0.31 0.33 0.34 0.37 -20.87%
P/EPS 12.37 9.55 7.67 7.93 8.08 8.69 9.12 22.41%
EY 8.08 10.47 13.03 12.62 12.38 11.51 10.96 -18.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.66 0.66 0.70 0.72 0.78 -21.65%

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