[IHH] QoQ TTM 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- 16.16%
YoY--%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 6,504,031 6,316,250 7,324,893 6,962,466 6,282,749 5,603,772 3,731,093 44.79%
PBT 809,021 758,928 1,053,299 1,057,959 918,461 961,965 569,071 26.40%
Tax -156,263 -142,231 -200,282 -198,333 -183,520 -171,314 -113,038 24.07%
NP 652,758 616,697 853,017 859,626 734,941 790,651 456,033 26.98%
-
NP to SH 557,567 513,160 755,300 750,798 646,337 716,591 394,359 25.94%
-
Tax Rate 19.32% 18.74% 19.01% 18.75% 19.98% 17.81% 19.86% -
Total Cost 5,851,273 5,699,553 6,471,876 6,102,840 5,547,808 4,813,121 3,275,060 47.18%
-
Net Worth 17,879,430 17,543,789 17,238,242 16,119,834 15,283,636 11,901,610 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 17,879,430 17,543,789 17,238,242 16,119,834 15,283,636 11,901,610 0 -
NOSH 8,127,013 8,122,124 8,055,252 8,059,917 7,641,818 6,198,755 6,018,186 22.15%
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 10.04% 9.76% 11.65% 12.35% 11.70% 14.11% 12.22% -
ROE 3.12% 2.93% 4.38% 4.66% 4.23% 6.02% 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 80.03 77.77 90.93 86.38 82.22 90.40 62.00 18.53%
EPS 6.86 6.32 9.38 9.32 8.46 11.56 6.55 3.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.16 2.14 2.00 2.00 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 73.82 71.68 83.13 79.02 71.30 63.60 42.34 44.81%
EPS 6.33 5.82 8.57 8.52 7.34 8.13 4.48 25.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0292 1.9911 1.9564 1.8295 1.7346 1.3507 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 5.19 5.08 4.11 3.90 3.89 0.00 0.00 -
P/EPS 60.49 62.52 39.89 36.18 37.83 0.00 0.00 -
EY 1.65 1.60 2.51 2.76 2.64 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 1.69 1.60 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 - - - - -
Price 4.04 4.04 3.95 0.00 0.00 0.00 0.00 -
P/RPS 5.05 5.20 4.34 0.00 0.00 0.00 0.00 -
P/EPS 58.89 63.94 42.13 0.00 0.00 0.00 0.00 -
EY 1.70 1.56 2.37 0.00 0.00 0.00 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 0.00 0.00 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