[IHH] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 39.9%
YoY- 28.43%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 4,096,322 2,002,971 7,344,019 5,406,608 3,622,665 1,757,612 6,756,451 -28.43%
PBT 575,885 232,937 1,221,176 792,177 586,371 243,047 881,562 -24.77%
Tax -127,980 -52,280 -277,892 -184,035 -136,999 -54,144 -147,703 -9.13%
NP 447,905 180,657 943,284 608,142 449,372 188,903 733,859 -28.11%
-
NP to SH 399,589 171,482 754,291 515,063 368,156 159,052 631,159 -26.33%
-
Tax Rate 22.22% 22.44% 22.76% 23.23% 23.36% 22.28% 16.75% -
Total Cost 3,648,417 1,822,314 6,400,735 4,798,466 3,173,293 1,568,709 6,022,592 -28.47%
-
Net Worth 20,634,513 19,842,918 19,428,708 18,529,207 18,326,349 18,258,520 18,009,935 9.52%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 244,899 - - - 1,622 -
Div Payout % - - 32.47% - - - 0.26% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 20,634,513 19,842,918 19,428,708 18,529,207 18,326,349 18,258,520 18,009,935 9.52%
NOSH 8,188,298 8,165,809 8,163,322 8,162,646 8,145,044 8,114,897 8,112,583 0.62%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.93% 9.02% 12.84% 11.25% 12.40% 10.75% 10.86% -
ROE 1.94% 0.86% 3.88% 2.78% 2.01% 0.87% 3.50% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 50.03 24.53 89.96 66.24 44.48 21.66 83.28 -28.86%
EPS 4.88 2.10 9.24 6.31 4.52 1.96 7.78 -26.78%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.02 -
NAPS 2.52 2.43 2.38 2.27 2.25 2.25 2.22 8.84%
Adjusted Per Share Value based on latest NOSH - 8,161,500
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 46.48 22.73 83.33 61.35 41.11 19.94 76.67 -28.43%
EPS 4.53 1.95 8.56 5.84 4.18 1.80 7.16 -26.36%
DPS 0.00 0.00 2.78 0.00 0.00 0.00 0.02 -
NAPS 2.3414 2.2516 2.2046 2.1025 2.0795 2.0718 2.0436 9.52%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 5.66 6.01 4.82 5.08 4.38 3.85 3.86 -
P/RPS 11.31 24.50 5.36 7.67 9.85 17.78 4.63 81.67%
P/EPS 115.98 286.19 52.16 80.51 96.90 196.43 49.61 76.42%
EY 0.86 0.35 1.92 1.24 1.03 0.51 2.02 -43.49%
DY 0.00 0.00 0.62 0.00 0.00 0.00 0.01 -
P/NAPS 2.25 2.47 2.03 2.24 1.95 1.71 1.74 18.74%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 26/02/15 25/11/14 28/08/14 29/05/14 27/02/14 -
Price 5.71 5.80 5.48 4.94 4.89 4.17 3.81 -
P/RPS 11.41 23.65 6.09 7.46 10.99 19.25 4.57 84.34%
P/EPS 117.01 276.19 59.31 78.29 108.19 212.76 48.97 79.01%
EY 0.85 0.36 1.69 1.28 0.92 0.47 2.04 -44.30%
DY 0.00 0.00 0.55 0.00 0.00 0.00 0.01 -
P/NAPS 2.27 2.39 2.30 2.18 2.17 1.85 1.72 20.37%

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