[IHH] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 15.11%
YoY- 2134.91%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 17,452,340 17,349,041 17,131,763 16,427,034 15,500,369 13,795,208 13,404,604 19.29%
PBT 2,800,434 2,590,388 2,555,737 2,532,505 2,311,856 1,411,361 567,507 190.69%
Tax -298,391 -276,630 -379,152 -382,410 -528,233 -405,968 -361,661 -12.06%
NP 2,502,043 2,313,758 2,176,585 2,150,095 1,783,623 1,005,393 205,846 431.07%
-
NP to SH 2,108,961 1,980,163 1,862,525 1,828,285 1,588,237 984,289 288,882 277.69%
-
Tax Rate 10.66% 10.68% 14.84% 15.10% 22.85% 28.76% 63.73% -
Total Cost 14,950,297 15,035,283 14,955,178 14,276,939 13,716,746 12,789,815 13,198,758 8.68%
-
Net Worth 25,615,962 22,358,861 22,419,033 22,564,887 22,211,055 21,768,577 21,767,504 11.49%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 527,506 527,506 527,506 351,088 351,088 351,088 351,088 31.27%
Div Payout % 25.01% 26.64% 28.32% 19.20% 22.11% 35.67% 121.53% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 25,615,962 22,358,861 22,419,033 22,564,887 22,211,055 21,768,577 21,767,504 11.49%
NOSH 8,802,781 8,802,701 8,796,669 8,783,246 8,779,073 8,779,073 8,777,219 0.19%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.34% 13.34% 12.70% 13.09% 11.51% 7.29% 1.54% -
ROE 8.23% 8.86% 8.31% 8.10% 7.15% 4.52% 1.33% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 198.26 197.09 194.86 187.09 176.56 157.16 152.72 19.06%
EPS 23.96 22.49 21.18 20.82 18.09 11.21 3.29 277.08%
DPS 6.00 6.00 6.00 4.00 4.00 4.00 4.00 31.13%
NAPS 2.91 2.54 2.55 2.57 2.53 2.48 2.48 11.28%
Adjusted Per Share Value based on latest NOSH - 8,783,246
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 198.03 196.86 194.39 186.40 175.88 156.53 152.10 19.29%
EPS 23.93 22.47 21.13 20.75 18.02 11.17 3.28 277.53%
DPS 5.99 5.99 5.99 3.98 3.98 3.98 3.98 31.42%
NAPS 2.9066 2.537 2.5439 2.5604 2.5203 2.4701 2.4699 11.49%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 6.45 6.20 7.34 6.70 5.47 5.32 5.50 -
P/RPS 3.25 3.15 3.77 3.58 3.10 3.39 3.60 -6.60%
P/EPS 26.92 27.56 34.65 32.18 30.24 47.44 167.11 -70.49%
EY 3.71 3.63 2.89 3.11 3.31 2.11 0.60 238.01%
DY 0.93 0.97 0.82 0.60 0.73 0.75 0.73 17.57%
P/NAPS 2.22 2.44 2.88 2.61 2.16 2.15 2.22 0.00%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 23/02/22 29/11/21 26/08/21 01/06/21 26/02/21 -
Price 6.37 6.49 6.30 6.60 5.84 5.39 5.08 -
P/RPS 3.21 3.29 3.23 3.53 3.31 3.43 3.33 -2.42%
P/EPS 26.59 28.85 29.74 31.70 32.28 48.07 154.35 -69.13%
EY 3.76 3.47 3.36 3.16 3.10 2.08 0.65 223.28%
DY 0.94 0.92 0.95 0.61 0.68 0.74 0.79 12.32%
P/NAPS 2.19 2.56 2.47 2.57 2.31 2.17 2.05 4.51%

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