[IHB] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[IHB] INFRAHARTA HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -7.66%
YoY- -48.21%
Quarter Report
Latest QR
Upcoming QR
IHB's Result
IHB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 183,241 183,124 165,174 149,712 149,448 74,280 19.76%
PBT 6,537 10,566 11,032 7,788 12,697 9,890 -7.93%
Tax -2,780 -3,187 -3,346 -2,663 -2,880 629 -
NP 3,757 7,379 7,686 5,125 9,817 10,519 -18.59%
-
NP to SH 3,886 7,424 7,697 5,110 9,866 10,445 -17.92%
-
Tax Rate 42.53% 30.16% 30.33% 34.19% 22.68% -6.36% -
Total Cost 179,484 175,745 157,488 144,587 139,631 63,761 22.96%
-
Net Worth 88,943 85,176 79,144 60,000 70,239 18,254 37.21%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - 1,500 - 365 -
Div Payout % - - - 29.36% - 3.50% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 88,943 85,176 79,144 60,000 70,239 18,254 37.21%
NOSH 120,193 119,966 119,916 60,000 60,033 18,254 45.72%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 2.05% 4.03% 4.65% 3.42% 6.57% 14.16% -
ROE 4.37% 8.72% 9.73% 8.52% 14.05% 57.22% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 152.45 152.65 137.74 249.52 248.94 406.92 -17.81%
EPS 3.23 6.19 6.42 8.52 16.43 57.22 -43.68%
DPS 0.00 0.00 0.00 2.50 0.00 2.00 -
NAPS 0.74 0.71 0.66 1.00 1.17 1.00 -5.83%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 43.06 43.03 38.81 35.18 35.12 17.45 19.77%
EPS 0.91 1.74 1.81 1.20 2.32 2.45 -17.95%
DPS 0.00 0.00 0.00 0.35 0.00 0.09 -
NAPS 0.209 0.2002 0.186 0.141 0.1651 0.0429 37.21%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.43 0.51 0.59 0.67 0.69 0.95 -
P/RPS 0.28 0.33 0.43 0.27 0.28 0.23 4.00%
P/EPS 13.30 8.24 9.19 7.87 4.20 1.66 51.54%
EY 7.52 12.13 10.88 12.71 23.82 60.23 -34.00%
DY 0.00 0.00 0.00 3.73 0.00 2.11 -
P/NAPS 0.58 0.72 0.89 0.67 0.59 0.95 -9.38%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/13 23/02/12 28/02/11 25/02/10 25/02/09 - -
Price 0.40 0.50 0.55 0.65 0.69 0.00 -
P/RPS 0.26 0.33 0.40 0.26 0.28 0.00 -
P/EPS 12.37 8.08 8.57 7.63 4.20 0.00 -
EY 8.08 12.38 11.67 13.10 23.82 0.00 -
DY 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.54 0.70 0.83 0.65 0.59 0.00 -

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