[IHH] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -77.27%
YoY- 7.82%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 8,455,468 6,160,600 4,096,322 2,002,971 7,344,019 5,406,608 3,622,665 75.68%
PBT 1,217,539 654,750 575,885 232,937 1,221,176 792,177 586,371 62.54%
Tax -165,444 -136,895 -127,980 -52,280 -277,892 -184,035 -136,999 13.36%
NP 1,052,095 517,855 447,905 180,657 943,284 608,142 449,372 76.04%
-
NP to SH 933,903 518,077 399,589 171,482 754,291 515,063 368,156 85.68%
-
Tax Rate 13.59% 20.91% 22.22% 22.44% 22.76% 23.23% 23.36% -
Total Cost 7,403,373 5,642,745 3,648,417 1,822,314 6,400,735 4,798,466 3,173,293 75.63%
-
Net Worth 22,321,758 22,250,217 20,634,513 19,842,918 19,428,708 18,529,207 18,326,349 14.01%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 246,195 - - - 244,899 - - -
Div Payout % 26.36% - - - 32.47% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 22,321,758 22,250,217 20,634,513 19,842,918 19,428,708 18,529,207 18,326,349 14.01%
NOSH 8,206,528 8,210,412 8,188,298 8,165,809 8,163,322 8,162,646 8,145,044 0.50%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.44% 8.41% 10.93% 9.02% 12.84% 11.25% 12.40% -
ROE 4.18% 2.33% 1.94% 0.86% 3.88% 2.78% 2.01% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 103.03 75.03 50.03 24.53 89.96 66.24 44.48 74.79%
EPS 11.38 6.31 4.88 2.10 9.24 6.31 4.52 84.75%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.72 2.71 2.52 2.43 2.38 2.27 2.25 13.44%
Adjusted Per Share Value based on latest NOSH - 8,165,809
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 95.96 69.92 46.49 22.73 83.35 61.36 41.11 75.69%
EPS 10.60 5.88 4.54 1.95 8.56 5.85 4.18 85.64%
DPS 2.79 0.00 0.00 0.00 2.78 0.00 0.00 -
NAPS 2.5333 2.5252 2.3418 2.252 2.205 2.1029 2.0799 14.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 6.58 5.97 5.66 6.01 4.82 5.08 4.38 -
P/RPS 6.39 7.96 11.31 24.50 5.36 7.67 9.85 -25.00%
P/EPS 57.82 94.61 115.98 286.19 52.16 80.51 96.90 -29.05%
EY 1.73 1.06 0.86 0.35 1.92 1.24 1.03 41.16%
DY 0.46 0.00 0.00 0.00 0.62 0.00 0.00 -
P/NAPS 2.42 2.20 2.25 2.47 2.03 2.24 1.95 15.43%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 26/08/15 28/05/15 26/02/15 25/11/14 28/08/14 -
Price 6.53 6.56 5.71 5.80 5.48 4.94 4.89 -
P/RPS 6.34 8.74 11.41 23.65 6.09 7.46 10.99 -30.63%
P/EPS 57.38 103.96 117.01 276.19 59.31 78.29 108.19 -34.40%
EY 1.74 0.96 0.85 0.36 1.69 1.28 0.92 52.75%
DY 0.46 0.00 0.00 0.00 0.55 0.00 0.00 -
P/NAPS 2.40 2.42 2.27 2.39 2.30 2.18 2.17 6.92%

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