[IHB] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 68.8%
YoY- 28.59%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 174,349 171,821 175,272 158,025 143,292 145,076 117,944 6.72%
PBT 474 4,446 8,009 9,494 7,084 13,652 10,884 -40.65%
Tax -1,458 -1,942 -2,696 -3,046 -2,044 -2,958 -2,912 -10.88%
NP -984 2,504 5,313 6,448 5,040 10,693 7,972 -
-
NP to SH -1,426 2,693 5,381 6,441 5,009 10,786 7,996 -
-
Tax Rate 307.59% 43.68% 33.66% 32.08% 28.85% 21.67% 26.75% -
Total Cost 175,333 169,317 169,958 151,577 138,252 134,382 109,972 8.07%
-
Net Worth 87,764 86,571 82,882 75,521 70,818 68,391 43,074 12.58%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 4,001 - - -
Div Payout % - - - - 79.87% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 87,764 86,571 82,882 75,521 70,818 68,391 43,074 12.58%
NOSH 120,224 120,238 120,119 119,875 60,015 44,994 37,133 21.60%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -0.56% 1.46% 3.03% 4.08% 3.52% 7.37% 6.76% -
ROE -1.63% 3.11% 6.49% 8.53% 7.07% 15.77% 18.56% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 145.02 142.90 145.92 131.82 238.76 322.43 317.62 -12.23%
EPS -1.19 2.24 4.48 5.37 8.35 23.97 21.53 -
DPS 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
NAPS 0.73 0.72 0.69 0.63 1.18 1.52 1.16 -7.42%
Adjusted Per Share Value based on latest NOSH - 119,795
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 40.97 40.38 41.19 37.13 33.67 34.09 27.72 6.72%
EPS -0.34 0.63 1.26 1.51 1.18 2.53 1.88 -
DPS 0.00 0.00 0.00 0.00 0.94 0.00 0.00 -
NAPS 0.2062 0.2034 0.1948 0.1775 0.1664 0.1607 0.1012 12.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 - -
Price 0.415 0.43 0.515 0.72 0.67 0.93 0.00 -
P/RPS 0.29 0.30 0.35 0.55 0.28 0.29 0.00 -
P/EPS -34.97 19.20 11.50 13.40 8.03 3.88 0.00 -
EY -2.86 5.21 8.70 7.46 12.46 25.78 0.00 -
DY 0.00 0.00 0.00 0.00 9.95 0.00 0.00 -
P/NAPS 0.57 0.60 0.75 1.14 0.57 0.61 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 28/11/12 29/11/11 25/11/10 30/11/09 26/11/08 26/11/07 -
Price 0.43 0.43 0.50 0.63 0.67 0.68 0.89 -
P/RPS 0.30 0.30 0.34 0.48 0.28 0.21 0.28 1.15%
P/EPS -36.24 19.20 11.16 11.72 8.03 2.84 4.13 -
EY -2.76 5.21 8.96 8.53 12.46 35.25 24.19 -
DY 0.00 0.00 0.00 0.00 9.95 0.00 0.00 -
P/NAPS 0.59 0.60 0.72 1.00 0.57 0.45 0.77 -4.33%

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