[IHH] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -32.06%
YoY- -28.39%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 6,889,465 6,756,451 6,504,031 6,316,250 7,324,893 6,962,466 6,282,749 6.34%
PBT 911,021 881,562 809,021 758,928 1,053,299 1,057,959 918,461 -0.54%
Tax -155,551 -147,703 -156,263 -142,231 -200,282 -198,333 -183,520 -10.44%
NP 755,470 733,859 652,758 616,697 853,017 859,626 734,941 1.85%
-
NP to SH 662,938 631,159 557,567 513,160 755,300 750,798 646,337 1.70%
-
Tax Rate 17.07% 16.75% 19.32% 18.74% 19.01% 18.75% 19.98% -
Total Cost 6,133,995 6,022,592 5,851,273 5,699,553 6,471,876 6,102,840 5,547,808 6.93%
-
Net Worth 18,258,520 18,050,248 17,879,430 17,543,789 17,238,242 16,119,834 15,283,636 12.60%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 1,626 1,626 - - - - - -
Div Payout % 0.25% 0.26% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 18,258,520 18,050,248 17,879,430 17,543,789 17,238,242 16,119,834 15,283,636 12.60%
NOSH 8,114,897 8,130,742 8,127,013 8,122,124 8,055,252 8,059,917 7,641,818 4.08%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 10.97% 10.86% 10.04% 9.76% 11.65% 12.35% 11.70% -
ROE 3.63% 3.50% 3.12% 2.93% 4.38% 4.66% 4.23% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 84.90 83.10 80.03 77.77 90.93 86.38 82.22 2.16%
EPS 8.17 7.76 6.86 6.32 9.38 9.32 8.46 -2.30%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 2.22 2.20 2.16 2.14 2.00 2.00 8.17%
Adjusted Per Share Value based on latest NOSH - 8,122,124
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 78.17 76.66 73.80 71.67 83.11 79.00 71.29 6.34%
EPS 7.52 7.16 6.33 5.82 8.57 8.52 7.33 1.72%
DPS 0.02 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0718 2.0481 2.0287 1.9907 1.956 1.8291 1.7342 12.60%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.85 3.86 4.15 3.95 3.74 3.37 3.20 -
P/RPS 4.53 4.65 5.19 5.08 4.11 3.90 3.89 10.69%
P/EPS 47.13 49.73 60.49 62.52 39.89 36.18 37.83 15.79%
EY 2.12 2.01 1.65 1.60 2.51 2.76 2.64 -13.61%
DY 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.74 1.89 1.83 1.75 1.69 1.60 4.53%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 26/11/13 27/08/13 23/05/13 - - -
Price 4.17 3.81 4.04 4.04 3.95 0.00 0.00 -
P/RPS 4.91 4.58 5.05 5.20 4.34 0.00 0.00 -
P/EPS 51.04 49.08 58.89 63.94 42.13 0.00 0.00 -
EY 1.96 2.04 1.70 1.56 2.37 0.00 0.00 -
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.72 1.84 1.87 1.85 0.00 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