[IHH] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 158.88%
YoY- 276.31%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,671,718 1,680,002 1,624,598 1,519,260 1,489,000 2,697,490 1,262,171 20.58%
PBT 169,638 208,141 213,588 222,762 96,491 483,598 218,248 -15.44%
Tax -42,096 -28,108 -46,296 -33,677 -23,324 -80,103 -44,347 -3.41%
NP 127,542 180,033 167,292 189,085 73,167 403,495 173,901 -18.65%
-
NP to SH 117,029 156,757 127,273 195,856 75,654 403,539 122,771 -3.14%
-
Tax Rate 24.82% 13.50% 21.68% 15.12% 24.17% 16.56% 20.32% -
Total Cost 1,544,176 1,499,969 1,457,306 1,330,175 1,415,833 2,293,995 1,088,270 26.24%
-
Net Worth 17,879,430 17,543,789 17,238,242 17,248,224 16,124,235 11,901,610 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 17,879,430 17,543,789 17,238,242 17,248,224 16,124,235 11,901,610 0 -
NOSH 8,127,013 8,122,124 8,055,252 8,059,917 7,641,818 6,198,755 6,018,186 22.15%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.63% 10.72% 10.30% 12.45% 4.91% 14.96% 13.78% -
ROE 0.65% 0.89% 0.74% 1.14% 0.47% 3.39% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.57 20.68 20.17 18.85 19.48 43.52 20.97 -1.27%
EPS 1.44 1.93 1.58 2.43 0.99 6.51 2.04 -20.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.16 2.14 2.14 2.11 1.92 0.00 -
Adjusted Per Share Value based on latest NOSH - 8,059,917
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.97 19.06 18.43 17.24 16.90 30.61 14.32 20.59%
EPS 1.33 1.78 1.44 2.22 0.86 4.58 1.39 -2.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0288 1.9907 1.956 1.9571 1.8296 1.3505 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - - -
Price 4.15 3.95 3.74 3.37 3.20 0.00 0.00 -
P/RPS 20.18 19.10 18.54 17.88 16.42 0.00 0.00 -
P/EPS 288.19 204.66 236.71 138.68 323.23 0.00 0.00 -
EY 0.35 0.49 0.42 0.72 0.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.83 1.75 1.57 1.52 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 23/05/13 26/02/13 28/11/12 28/08/12 - -
Price 4.04 4.04 3.95 3.41 3.19 3.11 0.00 -
P/RPS 19.64 19.53 19.59 18.09 16.37 7.15 0.00 -
P/EPS 280.56 209.33 250.00 140.33 322.22 47.77 0.00 -
EY 0.36 0.48 0.40 0.71 0.31 2.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.87 1.85 1.59 1.51 1.62 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