[IHB] YoY Annualized Quarter 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- 44.17%
YoY- -47.7%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 160,895 172,785 181,848 183,241 183,124 165,174 149,712 1.20%
PBT -3,926 -777 1,713 6,537 10,566 11,032 7,787 -
Tax -347 -484 -1,410 -2,783 -3,187 -3,346 -2,662 -28.78%
NP -4,273 -1,261 303 3,754 7,379 7,686 5,125 -
-
NP to SH -4,205 -1,264 271 3,883 7,424 7,697 5,110 -
-
Tax Rate - - 82.31% 42.57% 30.16% 30.33% 34.19% -
Total Cost 165,168 174,046 181,545 179,487 175,745 157,488 144,587 2.24%
-
Net Worth 88,564 87,892 87,191 88,685 85,233 79,251 36,006 16.17%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 1,200 - -
Div Payout % - - - - - 15.60% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 88,564 87,892 87,191 88,685 85,233 79,251 36,006 16.17%
NOSH 132,185 120,400 117,826 119,845 120,047 120,078 60,011 14.05%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -2.66% -0.73% 0.17% 2.05% 4.03% 4.65% 3.42% -
ROE -4.75% -1.44% 0.31% 4.38% 8.71% 9.71% 14.19% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 121.72 143.51 154.34 152.90 152.54 137.56 249.47 -11.26%
EPS -3.50 -1.05 0.23 3.24 6.19 6.41 4.26 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.67 0.73 0.74 0.74 0.71 0.66 0.60 1.85%
Adjusted Per Share Value based on latest NOSH - 120,193
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 37.81 40.60 42.73 43.06 43.03 38.81 35.18 1.20%
EPS -0.99 -0.30 0.06 0.91 1.74 1.81 1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.2081 0.2065 0.2049 0.2084 0.2003 0.1862 0.0846 16.17%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.73 0.42 0.49 0.43 0.51 0.59 0.67 -
P/RPS 0.60 0.29 0.32 0.28 0.33 0.43 0.27 14.22%
P/EPS -22.95 -40.01 213.04 13.27 8.25 9.20 7.87 -
EY -4.36 -2.50 0.47 7.53 12.13 10.86 12.71 -
DY 0.00 0.00 0.00 0.00 0.00 1.69 0.00 -
P/NAPS 1.09 0.58 0.66 0.58 0.72 0.89 1.12 -0.45%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 26/02/15 27/02/14 28/02/13 23/02/12 28/02/11 25/02/10 -
Price 0.74 0.46 0.575 0.40 0.50 0.55 0.65 -
P/RPS 0.61 0.32 0.37 0.26 0.33 0.40 0.26 15.26%
P/EPS -23.26 -43.82 250.00 12.35 8.09 8.58 7.63 -
EY -4.30 -2.28 0.40 8.10 12.37 11.65 13.10 -
DY 0.00 0.00 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 1.10 0.63 0.78 0.54 0.70 0.83 1.08 0.30%

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