[IHH] YoY TTM 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- 8.65%
YoY- -13.73%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 9,685,280 8,098,011 7,186,741 6,504,031 6,282,749 11.41%
PBT 1,515,061 1,083,749 1,082,372 809,021 918,461 13.31%
Tax -265,619 -230,752 -215,238 -156,263 -183,520 9.67%
NP 1,249,442 852,997 867,134 652,758 734,941 14.17%
-
NP to SH 1,070,690 757,305 745,163 557,567 646,337 13.43%
-
Tax Rate 17.53% 21.29% 19.89% 19.32% 19.98% -
Total Cost 8,435,838 7,245,014 6,319,607 5,851,273 5,547,808 11.03%
-
Net Worth 21,928,800 22,298,782 18,526,605 17,879,430 15,283,636 9.43%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 246,537 244,943 1,626 - - -
Div Payout % 23.03% 32.34% 0.22% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 21,928,800 22,298,782 18,526,605 17,879,430 15,283,636 9.43%
NOSH 8,213,033 8,228,333 8,161,500 8,127,013 7,641,818 1.81%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.90% 10.53% 12.07% 10.04% 11.70% -
ROE 4.88% 3.40% 4.02% 3.12% 4.23% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 117.93 98.42 88.06 80.03 82.22 9.42%
EPS 13.04 9.20 9.13 6.86 8.46 11.41%
DPS 3.00 3.00 0.02 0.00 0.00 -
NAPS 2.67 2.71 2.27 2.20 2.00 7.48%
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 CAGR
RPS 109.92 91.91 81.56 73.82 71.30 11.42%
EPS 12.15 8.59 8.46 6.33 7.34 13.41%
DPS 2.80 2.78 0.02 0.00 0.00 -
NAPS 2.4888 2.5308 2.1026 2.0292 1.7346 9.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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 -
P/RPS 5.37 6.07 5.77 5.19 3.89 8.38%
P/EPS 48.56 64.87 55.64 60.49 37.83 6.43%
EY 2.06 1.54 1.80 1.65 2.64 -6.00%
DY 0.47 0.50 0.00 0.00 0.00 -
P/NAPS 2.37 2.20 2.24 1.89 1.60 10.31%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 24/11/16 26/11/15 25/11/14 26/11/13 - -
Price 6.39 6.56 4.94 4.04 0.00 -
P/RPS 5.42 6.67 5.61 5.05 0.00 -
P/EPS 49.02 71.28 54.11 58.89 0.00 -
EY 2.04 1.40 1.85 1.70 0.00 -
DY 0.47 0.46 0.00 0.00 0.00 -
P/NAPS 2.39 2.42 2.18 1.84 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