[IHH] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 15.73%
YoY- 29.62%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 8,011,884 7,344,019 7,208,810 7,245,330 7,030,448 6,756,451 6,635,090 13.40%
PBT 931,748 1,221,176 1,056,236 1,172,742 972,188 881,562 788,489 11.78%
Tax -209,120 -277,892 -245,380 -273,998 -216,576 -147,703 -155,333 21.94%
NP 722,628 943,284 810,856 898,744 755,612 733,859 633,156 9.22%
-
NP to SH 685,928 754,291 686,750 736,312 636,208 631,159 534,745 18.07%
-
Tax Rate 22.44% 22.76% 23.23% 23.36% 22.28% 16.75% 19.70% -
Total Cost 7,289,256 6,400,735 6,397,954 6,346,586 6,274,836 6,022,592 6,001,934 13.84%
-
Net Worth 19,842,918 19,428,708 18,529,208 18,326,349 18,258,520 18,009,935 17,824,845 7.41%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 244,899 - - - 1,622 - -
Div Payout % - 32.47% - - - 0.26% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 19,842,918 19,428,708 18,529,208 18,326,349 18,258,520 18,009,935 17,824,845 7.41%
NOSH 8,165,809 8,163,322 8,162,646 8,145,044 8,114,897 8,112,583 8,102,202 0.52%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.02% 12.84% 11.25% 12.40% 10.75% 10.86% 9.54% -
ROE 3.46% 3.88% 3.71% 4.02% 3.48% 3.50% 3.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 98.12 89.96 88.31 88.95 86.64 83.28 81.89 12.82%
EPS 8.40 9.24 8.41 9.04 7.84 7.78 6.60 17.45%
DPS 0.00 3.00 0.00 0.00 0.00 0.02 0.00 -
NAPS 2.43 2.38 2.27 2.25 2.25 2.22 2.20 6.86%
Adjusted Per Share Value based on latest NOSH - 8,168,125
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 90.97 83.39 81.85 82.27 79.83 76.72 75.34 13.40%
EPS 7.79 8.56 7.80 8.36 7.22 7.17 6.07 18.11%
DPS 0.00 2.78 0.00 0.00 0.00 0.02 0.00 -
NAPS 2.253 2.206 2.1039 2.0808 2.0731 2.0449 2.0239 7.41%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 6.01 4.82 5.08 4.38 3.85 3.86 4.15 -
P/RPS 6.13 5.36 5.75 4.92 4.44 4.63 5.07 13.50%
P/EPS 71.55 52.16 60.38 48.45 49.11 49.61 62.88 9.00%
EY 1.40 1.92 1.66 2.06 2.04 2.02 1.59 -8.14%
DY 0.00 0.62 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 2.47 2.03 2.24 1.95 1.71 1.74 1.89 19.55%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 25/11/14 28/08/14 29/05/14 27/02/14 26/11/13 -
Price 5.80 5.48 4.94 4.89 4.17 3.81 4.04 -
P/RPS 5.91 6.09 5.59 5.50 4.81 4.57 4.93 12.86%
P/EPS 69.05 59.31 58.72 54.09 53.19 48.97 61.21 8.37%
EY 1.45 1.69 1.70 1.85 1.88 2.04 1.63 -7.51%
DY 0.00 0.55 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 2.39 2.30 2.18 2.17 1.85 1.72 1.84 19.06%

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