[IHH] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 32.48%
YoY- 113.91%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 4,976,318 3,304,600 1,624,598 6,981,942 5,462,682 3,973,682 1,262,171 149.36%
PBT 591,367 421,729 213,588 997,355 774,593 678,102 218,248 94.24%
Tax -116,500 -74,404 -46,296 -179,307 -145,630 -122,306 -44,347 90.27%
NP 474,867 347,325 167,292 818,048 628,963 555,796 173,901 95.24%
-
NP to SH 401,059 284,030 127,273 798,888 603,032 527,378 122,771 120.00%
-
Tax Rate 19.70% 17.64% 21.68% 17.98% 18.80% 18.04% 20.32% -
Total Cost 4,501,451 2,957,275 1,457,306 6,163,894 4,833,719 3,417,886 1,088,270 157.45%
-
Net Worth 17,824,845 17,478,769 17,238,242 14,931,182 13,951,726 11,733,090 0 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 17,824,845 17,478,769 17,238,242 14,931,182 13,951,726 11,733,090 0 -
NOSH 8,102,202 8,092,022 8,055,252 6,977,187 6,612,193 6,110,984 6,018,186 21.90%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.54% 10.51% 10.30% 11.72% 11.51% 13.99% 13.78% -
ROE 2.25% 1.62% 0.74% 5.35% 4.32% 4.49% 0.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 61.42 40.84 20.17 100.07 82.62 65.03 20.97 104.57%
EPS 4.95 3.51 1.58 11.45 9.12 8.63 2.04 80.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.16 2.14 2.14 2.11 1.92 0.00 -
Adjusted Per Share Value based on latest NOSH - 8,059,917
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 56.47 37.50 18.43 79.22 61.98 45.09 14.32 149.39%
EPS 4.55 3.22 1.44 9.06 6.84 5.98 1.39 120.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0226 1.9833 1.956 1.6942 1.5831 1.3313 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - - -
Price 4.15 3.95 3.74 3.37 3.20 0.00 0.00 -
P/RPS 6.76 9.67 18.54 3.37 3.87 0.00 0.00 -
P/EPS 83.84 112.54 236.71 29.43 35.09 0.00 0.00 -
EY 1.19 0.89 0.42 3.40 2.85 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.83 1.75 1.57 1.52 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 23/05/13 26/02/13 28/11/12 28/08/12 - -
Price 4.04 4.04 3.95 3.41 3.19 3.11 0.00 -
P/RPS 6.58 9.89 19.59 3.41 3.86 4.78 0.00 -
P/EPS 81.62 115.10 250.00 29.78 34.98 36.04 0.00 -
EY 1.23 0.87 0.40 3.36 2.86 2.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.87 1.85 1.59 1.51 1.62 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