[IHB] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -0.64%
YoY- -46.08%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 181,848 185,137 187,718 190,691 183,241 180,536 180,850 0.36%
PBT 1,713 3,558 4,521 6,700 6,537 7,894 10,172 -69.40%
Tax -1,410 -2,417 -2,674 -2,853 -2,780 -2,622 -3,111 -40.91%
NP 303 1,141 1,847 3,847 3,757 5,272 7,061 -87.67%
-
NP to SH 271 796 1,830 3,861 3,886 5,408 7,146 -88.64%
-
Tax Rate 82.31% 67.93% 59.15% 42.58% 42.53% 33.22% 30.58% -
Total Cost 181,545 183,996 185,871 186,844 179,484 175,264 173,789 2.94%
-
Net Worth 88,601 86,936 87,823 89,269 88,943 86,474 82,833 4.57%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 88,601 86,936 87,823 89,269 88,943 86,474 82,833 4.57%
NOSH 119,732 119,090 120,306 120,634 120,193 120,103 116,666 1.73%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.17% 0.62% 0.98% 2.02% 2.05% 2.92% 3.90% -
ROE 0.31% 0.92% 2.08% 4.33% 4.37% 6.25% 8.63% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 151.88 155.46 156.03 158.07 152.45 150.32 155.01 -1.34%
EPS 0.23 0.67 1.52 3.20 3.23 4.50 6.13 -88.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.73 0.73 0.74 0.74 0.72 0.71 2.78%
Adjusted Per Share Value based on latest NOSH - 120,634
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 42.73 43.50 44.11 44.81 43.06 42.42 42.50 0.35%
EPS 0.06 0.19 0.43 0.91 0.91 1.27 1.68 -89.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2082 0.2043 0.2064 0.2098 0.209 0.2032 0.1946 4.59%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.49 0.415 0.40 0.40 0.43 0.43 0.50 -
P/RPS 0.32 0.27 0.26 0.25 0.28 0.29 0.32 0.00%
P/EPS 216.49 62.09 26.30 12.50 13.30 9.55 8.16 784.24%
EY 0.46 1.61 3.80 8.00 7.52 10.47 12.25 -88.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.55 0.54 0.58 0.60 0.70 -3.83%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 29/08/13 30/05/13 28/02/13 28/11/12 30/08/12 -
Price 0.575 0.43 0.405 0.44 0.40 0.43 0.47 -
P/RPS 0.38 0.28 0.26 0.28 0.26 0.29 0.30 17.01%
P/EPS 254.04 64.33 26.63 13.75 12.37 9.55 7.67 924.79%
EY 0.39 1.55 3.76 7.27 8.08 10.47 13.03 -90.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.59 0.55 0.59 0.54 0.60 0.66 11.74%

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