[IHH] YoY Quarter 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- 96.62%
YoY- 17.48%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 2,631,473 2,294,868 1,937,411 1,780,133 1,519,260 847,996 25.38%
PBT -74,655 562,789 428,999 290,195 222,762 78,156 -
Tax -32,555 -28,549 -93,857 -31,203 -33,677 -24,950 5.45%
NP -107,210 534,240 335,142 258,992 189,085 53,206 -
-
NP to SH -42,511 415,826 239,228 230,100 195,856 52,047 -
-
Tax Rate - 5.07% 21.88% 10.75% 15.12% 31.92% -
Total Cost 2,738,683 1,760,628 1,602,269 1,521,141 1,330,175 794,790 28.03%
-
Net Worth 21,827,764 22,352,702 19,432,172 18,050,248 17,248,224 9,751,964 17.46%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 245,255 246,537 244,943 1,626 - - -
Div Payout % 0.00% 59.29% 102.39% 0.71% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 21,827,764 22,352,702 19,432,172 18,050,248 17,248,224 9,751,964 17.46%
NOSH 8,175,192 8,217,905 8,164,777 8,130,742 8,059,917 5,478,631 8.32%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -4.07% 23.28% 17.30% 14.55% 12.45% 6.27% -
ROE -0.19% 1.86% 1.23% 1.27% 1.14% 0.53% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 32.19 27.93 23.73 21.89 18.85 15.48 15.74%
EPS -0.52 5.06 2.93 2.83 2.43 0.95 -
DPS 3.00 3.00 3.00 0.02 0.00 0.00 -
NAPS 2.67 2.72 2.38 2.22 2.14 1.78 8.43%
Adjusted Per Share Value based on latest NOSH - 8,130,742
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 29.86 26.04 21.98 20.20 17.24 9.62 25.39%
EPS -0.48 4.72 2.71 2.61 2.22 0.59 -
DPS 2.78 2.80 2.78 0.02 0.00 0.00 -
NAPS 2.4768 2.5363 2.2049 2.0481 1.9571 1.1065 17.46%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - -
Price 6.35 6.58 4.82 3.86 3.37 0.00 -
P/RPS 19.73 23.56 20.31 17.63 17.88 0.00 -
P/EPS -1,221.15 130.04 164.51 136.40 138.68 0.00 -
EY -0.08 0.77 0.61 0.73 0.72 0.00 -
DY 0.47 0.46 0.62 0.01 0.00 0.00 -
P/NAPS 2.38 2.42 2.03 1.74 1.57 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/17 25/02/16 26/02/15 27/02/14 26/02/13 - -
Price 6.15 6.53 5.48 3.81 3.41 0.00 -
P/RPS 19.11 23.38 23.09 17.40 18.09 0.00 -
P/EPS -1,182.69 129.05 187.03 134.63 140.33 0.00 -
EY -0.08 0.77 0.53 0.74 0.71 0.00 -
DY 0.49 0.46 0.55 0.01 0.00 0.00 -
P/NAPS 2.30 2.40 2.30 1.72 1.59 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