[IHH] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -84.07%
YoY- 3.67%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 6,756,451 4,976,318 3,304,600 1,624,598 6,981,942 5,462,682 3,973,682 42.31%
PBT 881,562 591,367 421,729 213,588 997,355 774,593 678,102 19.05%
Tax -147,703 -116,500 -74,404 -46,296 -179,307 -145,630 -122,306 13.36%
NP 733,859 474,867 347,325 167,292 818,048 628,963 555,796 20.29%
-
NP to SH 631,159 401,059 284,030 127,273 798,888 603,032 527,378 12.68%
-
Tax Rate 16.75% 19.70% 17.64% 21.68% 17.98% 18.80% 18.04% -
Total Cost 6,022,592 4,501,451 2,957,275 1,457,306 6,163,894 4,833,719 3,417,886 45.73%
-
Net Worth 18,009,935 17,824,845 17,478,769 17,238,242 14,931,182 13,951,726 11,733,090 32.96%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,622 - - - - - - -
Div Payout % 0.26% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 18,009,935 17,824,845 17,478,769 17,238,242 14,931,182 13,951,726 11,733,090 32.96%
NOSH 8,112,583 8,102,202 8,092,022 8,055,252 6,977,187 6,612,193 6,110,984 20.72%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.86% 9.54% 10.51% 10.30% 11.72% 11.51% 13.99% -
ROE 3.50% 2.25% 1.62% 0.74% 5.35% 4.32% 4.49% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 83.28 61.42 40.84 20.17 100.07 82.62 65.03 17.87%
EPS 7.78 4.95 3.51 1.58 11.45 9.12 8.63 -6.66%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.20 2.16 2.14 2.14 2.11 1.92 10.13%
Adjusted Per Share Value based on latest NOSH - 8,055,252
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 76.66 56.47 37.50 18.43 79.22 61.98 45.09 42.31%
EPS 7.16 4.55 3.22 1.44 9.06 6.84 5.98 12.71%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0436 2.0226 1.9833 1.956 1.6942 1.5831 1.3313 32.96%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - -
Price 3.86 4.15 3.95 3.74 3.37 3.20 0.00 -
P/RPS 4.63 6.76 9.67 18.54 3.37 3.87 0.00 -
P/EPS 49.61 83.84 112.54 236.71 29.43 35.09 0.00 -
EY 2.02 1.19 0.89 0.42 3.40 2.85 0.00 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.89 1.83 1.75 1.57 1.52 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 27/08/13 23/05/13 26/02/13 28/11/12 28/08/12 -
Price 3.81 4.04 4.04 3.95 3.41 3.19 3.11 -
P/RPS 4.57 6.58 9.89 19.59 3.41 3.86 4.78 -2.94%
P/EPS 48.97 81.62 115.10 250.00 29.78 34.98 36.04 22.60%
EY 2.04 1.23 0.87 0.40 3.36 2.86 2.77 -18.40%
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.84 1.87 1.85 1.59 1.51 1.62 4.06%

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