[IHB] YoY 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- 59.91%
YoY- -45.01%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
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 48,060 48,124 51,086 54,375 51,670 46,655 42,243 2.17%
PBT 1,500 1,769 1,357 3,202 4,559 3,911 2,474 -7.99%
Tax -25 -65 -316 -1,326 -1,165 -1,061 -1,129 -46.99%
NP 1,475 1,704 1,041 1,876 3,394 2,850 1,345 1.54%
-
NP to SH 1,516 1,705 1,341 1,863 3,388 2,866 1,353 1.91%
-
Tax Rate 1.67% 3.67% 23.29% 41.41% 25.55% 27.13% 45.63% -
Total Cost 46,585 46,420 50,045 52,499 48,276 43,805 40,898 2.19%
-
Net Worth 88,323 87,651 88,601 88,943 85,176 79,144 60,000 6.65%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 88,323 87,651 88,601 88,943 85,176 79,144 60,000 6.65%
NOSH 131,826 120,070 119,732 120,193 119,966 119,916 60,000 14.01%
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 3.07% 3.54% 2.04% 3.45% 6.57% 6.11% 3.18% -
ROE 1.72% 1.95% 1.51% 2.09% 3.98% 3.62% 2.25% -
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 36.46 40.08 42.67 45.24 43.07 38.91 70.41 -10.38%
EPS 1.15 1.42 1.12 1.55 2.82 2.39 1.13 0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.73 0.74 0.74 0.71 0.66 1.00 -6.45%
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 11.29 11.31 12.00 12.78 12.14 10.96 9.93 2.16%
EPS 0.36 0.40 0.32 0.44 0.80 0.67 0.32 1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2075 0.206 0.2082 0.209 0.2002 0.186 0.141 6.64%
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 2.00 1.05 1.15 0.95 1.18 1.52 0.95 13.20%
P/EPS 63.48 29.58 43.75 27.74 18.06 24.69 29.71 13.48%
EY 1.58 3.38 2.29 3.60 5.54 4.05 3.37 -11.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.58 0.66 0.58 0.72 0.89 0.67 8.44%
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 2.03 1.15 1.35 0.88 1.16 1.41 0.92 14.09%
P/EPS 64.35 32.39 51.34 25.81 17.70 23.01 28.82 14.31%
EY 1.55 3.09 1.95 3.88 5.65 4.35 3.47 -12.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.63 0.78 0.54 0.70 0.83 0.65 9.15%

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