[IHH] QoQ TTM 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- 0.6%
YoY- 91.53%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 6,756,451 6,504,031 6,316,250 7,324,893 6,962,466 6,282,749 5,603,772 13.24%
PBT 881,562 809,021 758,928 1,053,299 1,057,959 918,461 961,965 -5.63%
Tax -147,703 -156,263 -142,231 -200,282 -198,333 -183,520 -171,314 -9.38%
NP 733,859 652,758 616,697 853,017 859,626 734,941 790,651 -4.83%
-
NP to SH 631,159 557,567 513,160 755,300 750,798 646,337 716,591 -8.09%
-
Tax Rate 16.75% 19.32% 18.74% 19.01% 18.75% 19.98% 17.81% -
Total Cost 6,022,592 5,851,273 5,699,553 6,471,876 6,102,840 5,547,808 4,813,121 16.07%
-
Net Worth 18,050,248 17,879,430 17,543,789 17,238,242 16,119,834 15,283,636 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 % 0.26% - - - - - - -
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 16,119,834 15,283,636 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 10.86% 10.04% 9.76% 11.65% 12.35% 11.70% 14.11% -
ROE 3.50% 3.12% 2.93% 4.38% 4.66% 4.23% 6.02% -
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 83.10 80.03 77.77 90.93 86.38 82.22 90.40 -5.44%
EPS 7.76 6.86 6.32 9.38 9.32 8.46 11.56 -23.27%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.20 2.16 2.14 2.00 2.00 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 76.68 73.82 71.68 83.13 79.02 71.30 63.60 13.24%
EPS 7.16 6.33 5.82 8.57 8.52 7.34 8.13 -8.10%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0486 2.0292 1.9911 1.9564 1.8295 1.7346 1.3507 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 4.65 5.19 5.08 4.11 3.90 3.89 0.00 -
P/EPS 49.73 60.49 62.52 39.89 36.18 37.83 0.00 -
EY 2.01 1.65 1.60 2.51 2.76 2.64 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 1.69 1.60 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 - - - -
Price 3.81 4.04 4.04 3.95 0.00 0.00 0.00 -
P/RPS 4.58 5.05 5.20 4.34 0.00 0.00 0.00 -
P/EPS 49.08 58.89 63.94 42.13 0.00 0.00 0.00 -
EY 2.04 1.70 1.56 2.37 0.00 0.00 0.00 -
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 0.00 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