[IHH] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -35.02%
YoY- 3.67%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,780,133 1,671,718 1,680,002 1,624,598 1,519,260 1,489,000 2,697,490 -24.14%
PBT 290,195 169,638 208,141 213,588 222,762 96,491 483,598 -28.79%
Tax -31,203 -42,096 -28,108 -46,296 -33,677 -23,324 -80,103 -46.57%
NP 258,992 127,542 180,033 167,292 189,085 73,167 403,495 -25.52%
-
NP to SH 230,100 117,029 156,757 127,273 195,856 75,654 403,539 -31.16%
-
Tax Rate 10.75% 24.82% 13.50% 21.68% 15.12% 24.17% 16.56% -
Total Cost 1,521,141 1,544,176 1,499,969 1,457,306 1,330,175 1,415,833 2,293,995 -23.90%
-
Net Worth 18,050,248 17,879,430 17,543,789 17,238,242 17,248,224 16,124,235 11,901,610 31.90%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,626 - - - - - - -
Div Payout % 0.71% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 18,050,248 17,879,430 17,543,789 17,238,242 17,248,224 16,124,235 11,901,610 31.90%
NOSH 8,130,742 8,127,013 8,122,124 8,055,252 8,059,917 7,641,818 6,198,755 19.76%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 14.55% 7.63% 10.72% 10.30% 12.45% 4.91% 14.96% -
ROE 1.27% 0.65% 0.89% 0.74% 1.14% 0.47% 3.39% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.89 20.57 20.68 20.17 18.85 19.48 43.52 -36.67%
EPS 2.83 1.44 1.93 1.58 2.43 0.99 6.51 -42.52%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.20 2.16 2.14 2.14 2.11 1.92 10.13%
Adjusted Per Share Value based on latest NOSH - 8,055,252
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.21 18.98 19.08 18.45 17.25 16.91 30.63 -24.15%
EPS 2.61 1.33 1.78 1.45 2.22 0.86 4.58 -31.19%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0495 2.0301 1.992 1.9573 1.9585 1.8308 1.3514 31.90%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - -
Price 3.86 4.15 3.95 3.74 3.37 3.20 0.00 -
P/RPS 17.63 20.18 19.10 18.54 17.88 16.42 0.00 -
P/EPS 136.40 288.19 204.66 236.71 138.68 323.23 0.00 -
EY 0.73 0.35 0.49 0.42 0.72 0.31 0.00 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.89 1.83 1.75 1.57 1.52 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 27/08/13 23/05/13 26/02/13 28/11/12 28/08/12 -
Price 3.81 4.04 4.04 3.95 3.41 3.19 3.11 -
P/RPS 17.40 19.64 19.53 19.59 18.09 16.37 7.15 80.63%
P/EPS 134.63 280.56 209.33 250.00 140.33 322.22 47.77 99.14%
EY 0.74 0.36 0.48 0.40 0.71 0.31 2.09 -49.85%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.84 1.87 1.85 1.59 1.51 1.62 4.06%

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