[IHH] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 13.2%
YoY- -15.93%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 7,186,741 7,074,516 6,889,465 6,756,451 6,504,031 6,316,250 7,324,893 -1.26%
PBT 1,082,372 1,046,204 911,021 881,562 809,021 758,928 1,053,299 1.83%
Tax -215,238 -210,298 -155,551 -147,703 -156,263 -142,231 -200,282 4.91%
NP 867,134 835,906 755,470 733,859 652,758 616,697 853,017 1.09%
-
NP to SH 745,163 715,285 662,938 631,159 557,567 513,160 755,300 -0.89%
-
Tax Rate 19.89% 20.10% 17.07% 16.75% 19.32% 18.74% 19.01% -
Total Cost 6,319,607 6,238,610 6,133,995 6,022,592 5,851,273 5,699,553 6,471,876 -1.57%
-
Net Worth 18,526,605 18,378,281 18,258,520 18,050,248 17,879,430 17,543,789 17,238,242 4.91%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 1,626 1,626 1,626 1,626 - - - -
Div Payout % 0.22% 0.23% 0.25% 0.26% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 18,526,605 18,378,281 18,258,520 18,050,248 17,879,430 17,543,789 17,238,242 4.91%
NOSH 8,161,500 8,168,125 8,114,897 8,130,742 8,127,013 8,122,124 8,055,252 0.87%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.07% 11.82% 10.97% 10.86% 10.04% 9.76% 11.65% -
ROE 4.02% 3.89% 3.63% 3.50% 3.12% 2.93% 4.38% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 88.06 86.61 84.90 83.10 80.03 77.77 90.93 -2.11%
EPS 9.13 8.76 8.17 7.76 6.86 6.32 9.38 -1.78%
DPS 0.02 0.02 0.02 0.02 0.00 0.00 0.00 -
NAPS 2.27 2.25 2.25 2.22 2.20 2.16 2.14 4.00%
Adjusted Per Share Value based on latest NOSH - 8,130,742
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 81.60 80.33 78.23 76.72 73.85 71.72 83.17 -1.26%
EPS 8.46 8.12 7.53 7.17 6.33 5.83 8.58 -0.93%
DPS 0.02 0.02 0.02 0.02 0.00 0.00 0.00 -
NAPS 2.1036 2.0868 2.0732 2.0495 2.0301 1.992 1.9573 4.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 5.08 4.38 3.85 3.86 4.15 3.95 3.74 -
P/RPS 5.77 5.06 4.53 4.65 5.19 5.08 4.11 25.35%
P/EPS 55.64 50.02 47.13 49.73 60.49 62.52 39.89 24.81%
EY 1.80 2.00 2.12 2.01 1.65 1.60 2.51 -19.86%
DY 0.00 0.00 0.01 0.01 0.00 0.00 0.00 -
P/NAPS 2.24 1.95 1.71 1.74 1.89 1.83 1.75 17.87%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 29/05/14 27/02/14 26/11/13 27/08/13 23/05/13 -
Price 4.94 4.89 4.17 3.81 4.04 4.04 3.95 -
P/RPS 5.61 5.65 4.91 4.58 5.05 5.20 4.34 18.64%
P/EPS 54.11 55.84 51.04 49.08 58.89 63.94 42.13 18.13%
EY 1.85 1.79 1.96 2.04 1.70 1.56 2.37 -15.20%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 2.18 2.17 1.85 1.72 1.84 1.87 1.85 11.55%

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