[IHH] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.86%
YoY- -33.49%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 9,853,882 8,214,133 7,208,810 6,635,090 7,283,576 3,307,804 24.36%
PBT 1,269,696 873,000 1,056,236 788,489 1,032,790 539,932 18.62%
Tax -316,093 -182,526 -245,380 -155,333 -194,173 -93,970 27.42%
NP 953,602 690,473 810,856 633,156 838,617 445,961 16.39%
-
NP to SH 873,152 690,769 686,750 534,745 804,042 428,554 15.27%
-
Tax Rate 24.90% 20.91% 23.23% 19.70% 18.80% 17.40% -
Total Cost 8,900,280 7,523,660 6,397,954 6,001,934 6,444,958 2,861,842 25.44%
-
Net Worth 21,965,915 22,250,217 18,529,208 17,824,845 13,951,726 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 21,965,915 22,250,217 18,529,208 17,824,845 13,951,726 0 -
NOSH 8,226,934 8,210,412 8,162,646 8,102,202 6,612,193 4,229,157 14.21%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.68% 8.41% 11.25% 9.54% 11.51% 13.48% -
ROE 3.98% 3.10% 3.71% 3.00% 5.76% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 119.78 100.05 88.31 81.89 110.15 78.21 8.88%
EPS 10.61 8.41 8.41 6.60 12.16 10.13 0.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.71 2.27 2.20 2.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 8,127,013
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 111.83 93.22 81.81 75.30 82.66 37.54 24.36%
EPS 9.91 7.84 7.79 6.07 9.13 4.86 15.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4929 2.5252 2.1029 2.023 1.5834 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 - -
Price 6.33 5.97 5.08 4.15 3.20 0.00 -
P/RPS 5.28 5.97 5.75 5.07 2.91 0.00 -
P/EPS 59.64 70.96 60.38 62.88 26.32 0.00 -
EY 1.68 1.41 1.66 1.59 3.80 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.20 2.24 1.89 1.52 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/16 26/11/15 25/11/14 26/11/13 28/11/12 - -
Price 6.39 6.56 4.94 4.04 3.19 0.00 -
P/RPS 5.33 6.56 5.59 4.93 2.90 0.00 -
P/EPS 60.21 77.97 58.72 61.21 26.23 0.00 -
EY 1.66 1.28 1.70 1.63 3.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.42 2.18 1.84 1.51 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