[IHH] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -81.25%
YoY- -47.05%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,680,002 1,624,598 1,519,260 1,489,000 2,697,490 1,262,171 847,996 57.80%
PBT 208,141 213,588 222,762 96,491 483,598 218,248 78,156 92.24%
Tax -28,108 -46,296 -33,677 -23,324 -80,103 -44,347 -24,950 8.27%
NP 180,033 167,292 189,085 73,167 403,495 173,901 53,206 125.55%
-
NP to SH 156,757 127,273 195,856 75,654 403,539 122,771 52,047 108.69%
-
Tax Rate 13.50% 21.68% 15.12% 24.17% 16.56% 20.32% 31.92% -
Total Cost 1,499,969 1,457,306 1,330,175 1,415,833 2,293,995 1,088,270 794,790 52.77%
-
Net Worth 17,543,789 17,238,242 17,248,224 16,124,235 11,901,610 0 9,751,964 47.97%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 17,543,789 17,238,242 17,248,224 16,124,235 11,901,610 0 9,751,964 47.97%
NOSH 8,122,124 8,055,252 8,059,917 7,641,818 6,198,755 6,018,186 5,478,631 30.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.72% 10.30% 12.45% 4.91% 14.96% 13.78% 6.27% -
ROE 0.89% 0.74% 1.14% 0.47% 3.39% 0.00% 0.53% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.68 20.17 18.85 19.48 43.52 20.97 15.48 21.31%
EPS 1.93 1.58 2.43 0.99 6.51 2.04 0.95 60.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.14 2.14 2.11 1.92 0.00 1.78 13.78%
Adjusted Per Share Value based on latest NOSH - 7,641,818
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.07 18.44 17.24 16.90 30.61 14.32 9.62 57.86%
EPS 1.78 1.44 2.22 0.86 4.58 1.39 0.59 108.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9911 1.9564 1.9575 1.83 1.3507 0.00 1.1068 47.96%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 - - - -
Price 3.95 3.74 3.37 3.20 0.00 0.00 0.00 -
P/RPS 19.10 18.54 17.88 16.42 0.00 0.00 0.00 -
P/EPS 204.66 236.71 138.68 323.23 0.00 0.00 0.00 -
EY 0.49 0.42 0.72 0.31 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.75 1.57 1.52 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 23/05/13 26/02/13 28/11/12 28/08/12 - - -
Price 4.04 3.95 3.41 3.19 3.11 0.00 0.00 -
P/RPS 19.53 19.59 18.09 16.37 7.15 0.00 0.00 -
P/EPS 209.33 250.00 140.33 322.22 47.77 0.00 0.00 -
EY 0.48 0.40 0.71 0.31 2.09 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.85 1.59 1.51 1.62 0.00 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