[IHB] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 57.5%
YoY- -49.95%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 150,181 166,214 174,349 171,821 175,272 158,025 143,292 0.78%
PBT -7,357 -3,382 474 4,446 8,009 9,494 7,084 -
Tax -632 -490 -1,458 -1,942 -2,696 -3,046 -2,044 -17.76%
NP -7,989 -3,873 -984 2,504 5,313 6,448 5,040 -
-
NP to SH -7,854 -3,878 -1,426 2,693 5,381 6,441 5,009 -
-
Tax Rate - - 307.59% 43.68% 33.66% 32.08% 28.85% -
Total Cost 158,170 170,087 175,333 169,317 169,958 151,577 138,252 2.26%
-
Net Worth 81,586 85,346 87,764 86,571 82,882 75,521 70,818 2.38%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - 4,001 -
Div Payout % - - - - - - 79.87% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 81,586 85,346 87,764 86,571 82,882 75,521 70,818 2.38%
NOSH 119,979 120,206 120,224 120,238 120,119 119,875 60,015 12.23%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -5.32% -2.33% -0.56% 1.46% 3.03% 4.08% 3.52% -
ROE -9.63% -4.54% -1.63% 3.11% 6.49% 8.53% 7.07% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 125.17 138.27 145.02 142.90 145.92 131.82 238.76 -10.19%
EPS -6.55 -3.23 -1.19 2.24 4.48 5.37 8.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 0.68 0.71 0.73 0.72 0.69 0.63 1.18 -8.77%
Adjusted Per Share Value based on latest NOSH - 120,103
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 35.29 39.06 40.97 40.38 41.19 37.13 33.67 0.78%
EPS -1.85 -0.91 -0.34 0.63 1.26 1.51 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
NAPS 0.1917 0.2006 0.2062 0.2034 0.1948 0.1775 0.1664 2.38%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.41 0.485 0.415 0.43 0.515 0.72 0.67 -
P/RPS 0.33 0.35 0.29 0.30 0.35 0.55 0.28 2.77%
P/EPS -6.26 -15.03 -34.97 19.20 11.50 13.40 8.03 -
EY -15.97 -6.65 -2.86 5.21 8.70 7.46 12.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.95 -
P/NAPS 0.60 0.68 0.57 0.60 0.75 1.14 0.57 0.85%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 28/11/13 28/11/12 29/11/11 25/11/10 30/11/09 -
Price 0.50 0.44 0.43 0.43 0.50 0.63 0.67 -
P/RPS 0.40 0.32 0.30 0.30 0.34 0.48 0.28 6.12%
P/EPS -7.64 -13.64 -36.24 19.20 11.16 11.72 8.03 -
EY -13.09 -7.33 -2.76 5.21 8.96 8.53 12.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.95 -
P/NAPS 0.74 0.62 0.59 0.60 0.72 1.00 0.57 4.44%

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