[IHH] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.86%
YoY- -33.49%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 7,245,330 7,030,448 6,756,451 6,635,090 6,609,200 6,498,392 6,981,942 2.50%
PBT 1,172,742 972,188 881,562 788,489 843,458 854,352 997,355 11.43%
Tax -273,998 -216,576 -147,703 -155,333 -148,808 -185,184 -179,307 32.77%
NP 898,744 755,612 733,859 633,156 694,650 669,168 818,048 6.49%
-
NP to SH 736,312 636,208 631,159 534,745 568,060 509,092 798,888 -5.30%
-
Tax Rate 23.36% 22.28% 16.75% 19.70% 17.64% 21.68% 17.98% -
Total Cost 6,346,586 6,274,836 6,022,592 6,001,934 5,914,550 5,829,224 6,163,894 1.97%
-
Net Worth 18,326,349 18,258,520 18,009,935 17,824,845 17,478,769 17,238,242 14,931,182 14.67%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 1,622 - - - - -
Div Payout % - - 0.26% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 18,326,349 18,258,520 18,009,935 17,824,845 17,478,769 17,238,242 14,931,182 14.67%
NOSH 8,145,044 8,114,897 8,112,583 8,102,202 8,092,022 8,055,252 6,977,187 10.90%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.40% 10.75% 10.86% 9.54% 10.51% 10.30% 11.72% -
ROE 4.02% 3.48% 3.50% 3.00% 3.25% 2.95% 5.35% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 88.95 86.64 83.28 81.89 81.68 80.67 100.07 -7.57%
EPS 9.04 7.84 7.78 6.60 7.02 6.32 11.45 -14.61%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.25 2.22 2.20 2.16 2.14 2.14 3.40%
Adjusted Per Share Value based on latest NOSH - 8,127,013
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 82.27 79.83 76.72 75.34 75.04 73.79 79.28 2.50%
EPS 8.36 7.22 7.17 6.07 6.45 5.78 9.07 -5.30%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 2.0809 2.0732 2.045 2.0239 1.9846 1.9573 1.6954 14.67%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 4.38 3.85 3.86 4.15 3.95 3.74 3.37 -
P/RPS 4.92 4.44 4.63 5.07 4.84 4.64 3.37 28.78%
P/EPS 48.45 49.11 49.61 62.88 56.27 59.18 29.43 39.55%
EY 2.06 2.04 2.02 1.59 1.78 1.69 3.40 -28.46%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.71 1.74 1.89 1.83 1.75 1.57 15.59%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 26/11/13 27/08/13 23/05/13 26/02/13 -
Price 4.89 4.17 3.81 4.04 4.04 3.95 3.41 -
P/RPS 5.50 4.81 4.57 4.93 4.95 4.90 3.41 37.65%
P/EPS 54.09 53.19 48.97 61.21 57.55 62.50 29.78 49.02%
EY 1.85 1.88 2.04 1.63 1.74 1.60 3.36 -32.89%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.85 1.72 1.84 1.87 1.85 1.59 23.10%

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