[IHH] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
01-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 240.72%
YoY- 592.28%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 17,131,763 16,427,034 15,500,369 13,795,208 13,404,604 13,474,716 13,744,749 15.77%
PBT 2,555,737 2,532,505 2,311,856 1,411,361 567,507 102,311 100,605 759.09%
Tax -379,152 -382,410 -528,233 -405,968 -361,661 -351,914 -377,544 0.28%
NP 2,176,585 2,150,095 1,783,623 1,005,393 205,846 -249,603 -276,939 -
-
NP to SH 1,862,525 1,828,285 1,588,237 984,289 288,882 -89,846 -163,456 -
-
Tax Rate 14.84% 15.10% 22.85% 28.76% 63.73% 343.96% 375.27% -
Total Cost 14,955,178 14,276,939 13,716,746 12,789,815 13,198,758 13,724,319 14,021,688 4.37%
-
Net Worth 22,419,033 22,564,887 22,211,055 21,768,577 21,767,504 21,240,871 21,411,839 3.10%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 527,506 351,088 351,088 351,088 351,088 350,959 350,959 31.11%
Div Payout % 28.32% 19.20% 22.11% 35.67% 121.53% 0.00% 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 22,419,033 22,564,887 22,211,055 21,768,577 21,767,504 21,240,871 21,411,839 3.10%
NOSH 8,796,669 8,783,246 8,779,073 8,779,073 8,777,219 8,777,219 8,777,219 0.14%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 12.70% 13.09% 11.51% 7.29% 1.54% -1.85% -2.01% -
ROE 8.31% 8.10% 7.15% 4.52% 1.33% -0.42% -0.76% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 194.86 187.09 176.56 157.16 152.72 153.52 156.63 15.62%
EPS 21.18 20.82 18.09 11.21 3.29 -1.02 -1.86 -
DPS 6.00 4.00 4.00 4.00 4.00 4.00 4.00 30.94%
NAPS 2.55 2.57 2.53 2.48 2.48 2.42 2.44 2.97%
Adjusted Per Share Value based on latest NOSH - 8,779,073
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 194.43 186.43 175.92 156.56 152.13 152.93 155.99 15.77%
EPS 21.14 20.75 18.03 11.17 3.28 -1.02 -1.86 -
DPS 5.99 3.98 3.98 3.98 3.98 3.98 3.98 31.23%
NAPS 2.5444 2.5609 2.5208 2.4706 2.4704 2.4107 2.4301 3.10%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 7.34 6.70 5.47 5.32 5.50 5.20 5.50 -
P/RPS 3.77 3.58 3.10 3.39 3.60 3.39 3.51 4.86%
P/EPS 34.65 32.18 30.24 47.44 167.11 -508.00 -295.27 -
EY 2.89 3.11 3.31 2.11 0.60 -0.20 -0.34 -
DY 0.82 0.60 0.73 0.75 0.73 0.77 0.73 8.03%
P/NAPS 2.88 2.61 2.16 2.15 2.22 2.15 2.25 17.83%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 29/11/21 26/08/21 01/06/21 26/02/21 26/11/20 27/08/20 -
Price 6.30 6.60 5.84 5.39 5.08 5.60 5.41 -
P/RPS 3.23 3.53 3.31 3.43 3.33 3.65 3.45 -4.28%
P/EPS 29.74 31.70 32.28 48.07 154.35 -547.07 -290.44 -
EY 3.36 3.16 3.10 2.08 0.65 -0.18 -0.34 -
DY 0.95 0.61 0.68 0.74 0.79 0.71 0.74 18.06%
P/NAPS 2.47 2.57 2.31 2.17 2.05 2.31 2.22 7.35%

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