[IHH] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 0.8%
YoY- 24.97%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 7,344,019 7,208,810 7,245,330 7,030,448 6,756,451 6,635,090 6,609,200 7.26%
PBT 1,221,176 1,056,236 1,172,742 972,188 881,562 788,489 843,458 27.89%
Tax -277,892 -245,380 -273,998 -216,576 -147,703 -155,333 -148,808 51.47%
NP 943,284 810,856 898,744 755,612 733,859 633,156 694,650 22.55%
-
NP to SH 754,291 686,750 736,312 636,208 631,159 534,745 568,060 20.74%
-
Tax Rate 22.76% 23.23% 23.36% 22.28% 16.75% 19.70% 17.64% -
Total Cost 6,400,735 6,397,954 6,346,586 6,274,836 6,022,592 6,001,934 5,914,550 5.39%
-
Net Worth 19,428,708 18,529,208 18,326,349 18,258,520 18,009,935 17,824,845 17,478,769 7.28%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 244,899 - - - 1,622 - - -
Div Payout % 32.47% - - - 0.26% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 19,428,708 18,529,208 18,326,349 18,258,520 18,009,935 17,824,845 17,478,769 7.28%
NOSH 8,163,322 8,162,646 8,145,044 8,114,897 8,112,583 8,102,202 8,092,022 0.58%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.84% 11.25% 12.40% 10.75% 10.86% 9.54% 10.51% -
ROE 3.88% 3.71% 4.02% 3.48% 3.50% 3.00% 3.25% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 89.96 88.31 88.95 86.64 83.28 81.89 81.68 6.63%
EPS 9.24 8.41 9.04 7.84 7.78 6.60 7.02 20.04%
DPS 3.00 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 2.38 2.27 2.25 2.25 2.22 2.20 2.16 6.66%
Adjusted Per Share Value based on latest NOSH - 8,114,897
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 83.39 81.85 82.27 79.83 76.72 75.34 75.04 7.26%
EPS 8.56 7.80 8.36 7.22 7.17 6.07 6.45 20.70%
DPS 2.78 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 2.2061 2.1039 2.0809 2.0732 2.045 2.0239 1.9846 7.28%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.82 5.08 4.38 3.85 3.86 4.15 3.95 -
P/RPS 5.36 5.75 4.92 4.44 4.63 5.07 4.84 7.02%
P/EPS 52.16 60.38 48.45 49.11 49.61 62.88 56.27 -4.91%
EY 1.92 1.66 2.06 2.04 2.02 1.59 1.78 5.16%
DY 0.62 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 2.03 2.24 1.95 1.71 1.74 1.89 1.83 7.13%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 28/08/14 29/05/14 27/02/14 26/11/13 27/08/13 -
Price 5.48 4.94 4.89 4.17 3.81 4.04 4.04 -
P/RPS 6.09 5.59 5.50 4.81 4.57 4.93 4.95 14.77%
P/EPS 59.31 58.72 54.09 53.19 48.97 61.21 57.55 2.02%
EY 1.69 1.70 1.85 1.88 2.04 1.63 1.74 -1.91%
DY 0.55 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 2.30 2.18 2.17 1.85 1.72 1.84 1.87 14.75%

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