[IHH] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 5.4%
YoY- 41.38%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 14,241,734 11,240,717 10,888,979 9,685,280 8,098,011 7,186,741 6,504,031 13.94%
PBT 1,659,871 41,989 987,401 1,515,061 1,083,749 1,082,372 809,021 12.71%
Tax -474,359 -225,470 -302,129 -265,619 -230,752 -215,238 -156,263 20.32%
NP 1,185,512 -183,481 685,272 1,249,442 852,997 867,134 652,758 10.45%
-
NP to SH 1,020,263 219,525 826,187 1,070,690 757,305 745,163 557,567 10.59%
-
Tax Rate 28.58% 536.97% 30.60% 17.53% 21.29% 19.89% 19.32% -
Total Cost 13,056,222 11,424,198 10,203,707 8,435,838 7,245,014 6,319,607 5,851,273 14.30%
-
Net Worth 22,285,935 21,353,811 22,327,882 21,928,800 22,298,782 18,526,605 17,879,430 3.73%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 252,817 247,173 245,255 246,537 244,943 1,626 - -
Div Payout % 24.78% 112.59% 29.69% 23.03% 32.34% 0.22% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 22,285,935 21,353,811 22,327,882 21,928,800 22,298,782 18,526,605 17,879,430 3.73%
NOSH 8,773,990 8,244,803 8,239,109 8,213,033 8,228,333 8,161,500 8,127,013 1.28%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.32% -1.63% 6.29% 12.90% 10.53% 12.07% 10.04% -
ROE 4.58% 1.03% 3.70% 4.88% 3.40% 4.02% 3.12% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 162.32 136.34 132.16 117.93 98.42 88.06 80.03 12.50%
EPS 11.63 2.66 10.03 13.04 9.20 9.13 6.86 9.19%
DPS 2.88 3.00 3.00 3.00 3.00 0.02 0.00 -
NAPS 2.54 2.59 2.71 2.67 2.71 2.27 2.20 2.42%
Adjusted Per Share Value based on latest NOSH - 8,213,033
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 161.63 127.57 123.58 109.92 91.91 81.56 73.82 13.94%
EPS 11.58 2.49 9.38 12.15 8.59 8.46 6.33 10.58%
DPS 2.87 2.81 2.78 2.80 2.78 0.02 0.00 -
NAPS 2.5293 2.4235 2.5341 2.4888 2.5308 2.1026 2.0292 3.73%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 5.68 5.21 5.75 6.33 5.97 5.08 4.15 -
P/RPS 3.50 3.82 4.35 5.37 6.07 5.77 5.19 -6.35%
P/EPS 48.85 195.67 57.34 48.56 64.87 55.64 60.49 -3.49%
EY 2.05 0.51 1.74 2.06 1.54 1.80 1.65 3.68%
DY 0.51 0.58 0.52 0.47 0.50 0.00 0.00 -
P/NAPS 2.24 2.01 2.12 2.37 2.20 2.24 1.89 2.87%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/19 27/11/18 27/11/17 24/11/16 26/11/15 25/11/14 26/11/13 -
Price 5.37 4.92 5.65 6.39 6.56 4.94 4.04 -
P/RPS 3.31 3.61 4.28 5.42 6.67 5.61 5.05 -6.79%
P/EPS 46.18 184.78 56.34 49.02 71.28 54.11 58.89 -3.96%
EY 2.17 0.54 1.77 2.04 1.40 1.85 1.70 4.15%
DY 0.54 0.61 0.53 0.47 0.46 0.00 0.00 -
P/NAPS 2.11 1.90 2.08 2.39 2.42 2.18 1.84 2.30%

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