[IHH] QoQ 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- -25.34%
YoY- 54.69%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
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 1,865,053 1,757,612 1,780,133 1,671,718 1,680,002 1,624,598 1,519,260 14.69%
PBT 343,324 243,047 290,195 169,638 208,141 213,588 222,762 33.53%
Tax -82,855 -54,144 -31,203 -42,096 -28,108 -46,296 -33,677 82.54%
NP 260,469 188,903 258,992 127,542 180,033 167,292 189,085 23.87%
-
NP to SH 209,104 159,052 230,100 117,029 156,757 127,273 195,856 4.47%
-
Tax Rate 24.13% 22.28% 10.75% 24.82% 13.50% 21.68% 15.12% -
Total Cost 1,604,584 1,568,709 1,521,141 1,544,176 1,499,969 1,457,306 1,330,175 13.35%
-
Net Worth 18,378,281 18,258,520 18,050,248 17,879,430 17,543,789 17,238,242 17,248,224 4.33%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 1,626 - - - - -
Div Payout % - - 0.71% - - - - -
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 18,378,281 18,258,520 18,050,248 17,879,430 17,543,789 17,238,242 17,248,224 4.33%
NOSH 8,168,125 8,114,897 8,130,742 8,127,013 8,122,124 8,055,252 8,059,917 0.89%
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 13.97% 10.75% 14.55% 7.63% 10.72% 10.30% 12.45% -
ROE 1.14% 0.87% 1.27% 0.65% 0.89% 0.74% 1.14% -
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 22.83 21.66 21.89 20.57 20.68 20.17 18.85 13.66%
EPS 2.56 1.96 2.83 1.44 1.93 1.58 2.43 3.54%
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 21.17 19.95 20.20 18.97 19.07 18.44 17.24 14.71%
EPS 2.37 1.81 2.61 1.33 1.78 1.44 2.22 4.46%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 2.0858 2.0722 2.0486 2.0292 1.9911 1.9564 1.9576 4.33%
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 19.18 17.78 17.63 20.18 19.10 18.54 17.88 4.80%
P/EPS 171.09 196.43 136.40 288.19 204.66 236.71 138.68 15.07%
EY 0.58 0.51 0.73 0.35 0.49 0.42 0.72 -13.45%
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 21.42 19.25 17.40 19.64 19.53 19.59 18.09 11.95%
P/EPS 191.02 212.76 134.63 280.56 209.33 250.00 140.33 22.89%
EY 0.52 0.47 0.74 0.36 0.48 0.40 0.71 -18.79%
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