[IHH] QoQ Cumulative 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- 57.37%
YoY- -21.0%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 5,406,608 3,622,665 1,757,612 6,756,451 4,976,318 3,304,600 1,624,598 122.74%
PBT 792,177 586,371 243,047 881,562 591,367 421,729 213,588 139.41%
Tax -184,035 -136,999 -54,144 -147,703 -116,500 -74,404 -46,296 150.73%
NP 608,142 449,372 188,903 733,859 474,867 347,325 167,292 136.23%
-
NP to SH 515,063 368,156 159,052 631,159 401,059 284,030 127,273 153.73%
-
Tax Rate 23.23% 23.36% 22.28% 16.75% 19.70% 17.64% 21.68% -
Total Cost 4,798,466 3,173,293 1,568,709 6,022,592 4,501,451 2,957,275 1,457,306 121.16%
-
Net Worth 18,529,207 18,326,349 18,258,520 18,009,935 17,824,845 17,478,769 17,238,242 4.92%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 1,622 - - - -
Div Payout % - - - 0.26% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 18,529,207 18,326,349 18,258,520 18,009,935 17,824,845 17,478,769 17,238,242 4.92%
NOSH 8,162,646 8,145,044 8,114,897 8,112,583 8,102,202 8,092,022 8,055,252 0.88%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 11.25% 12.40% 10.75% 10.86% 9.54% 10.51% 10.30% -
ROE 2.78% 2.01% 0.87% 3.50% 2.25% 1.62% 0.74% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 66.24 44.48 21.66 83.28 61.42 40.84 20.17 120.78%
EPS 6.31 4.52 1.96 7.78 4.95 3.51 1.58 151.50%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 2.27 2.25 2.25 2.22 2.20 2.16 2.14 4.00%
Adjusted Per Share Value based on latest NOSH - 8,130,742
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 61.35 41.11 19.94 76.66 56.47 37.50 18.43 122.77%
EPS 5.84 4.18 1.80 7.16 4.55 3.22 1.44 154.09%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 2.1025 2.0795 2.0718 2.0436 2.0226 1.9833 1.956 4.92%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 5.08 4.38 3.85 3.86 4.15 3.95 3.74 -
P/RPS 7.67 9.85 17.78 4.63 6.76 9.67 18.54 -44.44%
P/EPS 80.51 96.90 196.43 49.61 83.84 112.54 236.71 -51.24%
EY 1.24 1.03 0.51 2.02 1.19 0.89 0.42 105.66%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 2.24 1.95 1.71 1.74 1.89 1.83 1.75 17.87%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 28/08/14 29/05/14 27/02/14 26/11/13 27/08/13 23/05/13 -
Price 4.94 4.89 4.17 3.81 4.04 4.04 3.95 -
P/RPS 7.46 10.99 19.25 4.57 6.58 9.89 19.59 -47.43%
P/EPS 78.29 108.19 212.76 48.97 81.62 115.10 250.00 -53.85%
EY 1.28 0.92 0.47 2.04 1.23 0.87 0.40 116.99%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 2.18 2.17 1.85 1.72 1.84 1.87 1.85 11.55%

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