[IHB] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 923.66%
YoY- -28.02%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 52,115 48,060 48,124 51,086 54,375 51,670 46,655 1.85%
PBT 788 1,500 1,769 1,357 3,202 4,559 3,911 -23.41%
Tax -198 -25 -65 -316 -1,326 -1,165 -1,061 -24.38%
NP 590 1,475 1,704 1,041 1,876 3,394 2,850 -23.06%
-
NP to SH 642 1,516 1,705 1,341 1,863 3,388 2,866 -22.05%
-
Tax Rate 25.13% 1.67% 3.67% 23.29% 41.41% 25.55% 27.13% -
Total Cost 51,525 46,585 46,420 50,045 52,499 48,276 43,805 2.73%
-
Net Worth 89,760 88,323 87,651 88,601 88,943 85,176 79,144 2.11%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 89,760 88,323 87,651 88,601 88,943 85,176 79,144 2.11%
NOSH 132,000 131,826 120,070 119,732 120,193 119,966 119,916 1.61%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.13% 3.07% 3.54% 2.04% 3.45% 6.57% 6.11% -
ROE 0.72% 1.72% 1.95% 1.51% 2.09% 3.98% 3.62% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 39.48 36.46 40.08 42.67 45.24 43.07 38.91 0.24%
EPS 0.49 1.15 1.42 1.12 1.55 2.82 2.39 -23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.67 0.73 0.74 0.74 0.71 0.66 0.49%
Adjusted Per Share Value based on latest NOSH - 119,732
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.25 11.29 11.31 12.00 12.78 12.14 10.96 1.87%
EPS 0.15 0.36 0.40 0.32 0.44 0.80 0.67 -22.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2109 0.2075 0.206 0.2082 0.209 0.2002 0.186 2.11%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.65 0.73 0.42 0.49 0.43 0.51 0.59 -
P/RPS 1.65 2.00 1.05 1.15 0.95 1.18 1.52 1.37%
P/EPS 133.64 63.48 29.58 43.75 27.74 18.06 24.69 32.47%
EY 0.75 1.58 3.38 2.29 3.60 5.54 4.05 -24.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.09 0.58 0.66 0.58 0.72 0.89 1.26%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 26/02/15 27/02/14 28/02/13 23/02/12 28/02/11 -
Price 0.65 0.74 0.46 0.575 0.40 0.50 0.55 -
P/RPS 1.65 2.03 1.15 1.35 0.88 1.16 1.41 2.65%
P/EPS 133.64 64.35 32.39 51.34 25.81 17.70 23.01 34.03%
EY 0.75 1.55 3.09 1.95 3.88 5.65 4.35 -25.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.10 0.63 0.78 0.54 0.70 0.83 2.45%

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