[IHH] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 5.04%
YoY- -12.23%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 7,344,019 7,186,741 7,074,516 6,889,465 6,756,451 6,504,031 6,316,250 10.54%
PBT 1,221,176 1,082,372 1,046,204 911,021 881,562 809,021 758,928 37.19%
Tax -277,892 -215,238 -210,298 -155,551 -147,703 -156,263 -142,231 56.09%
NP 943,284 867,134 835,906 755,470 733,859 652,758 616,697 32.65%
-
NP to SH 754,291 745,163 715,285 662,938 631,159 557,567 513,160 29.18%
-
Tax Rate 22.76% 19.89% 20.10% 17.07% 16.75% 19.32% 18.74% -
Total Cost 6,400,735 6,319,607 6,238,610 6,133,995 6,022,592 5,851,273 5,699,553 8.01%
-
Net Worth 19,432,172 18,526,605 18,378,281 18,258,520 18,050,248 17,879,430 17,543,789 7.03%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 244,943 1,626 1,626 1,626 1,626 - - -
Div Payout % 32.47% 0.22% 0.23% 0.25% 0.26% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 19,432,172 18,526,605 18,378,281 18,258,520 18,050,248 17,879,430 17,543,789 7.03%
NOSH 8,164,777 8,161,500 8,168,125 8,114,897 8,130,742 8,127,013 8,122,124 0.34%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.84% 12.07% 11.82% 10.97% 10.86% 10.04% 9.76% -
ROE 3.88% 4.02% 3.89% 3.63% 3.50% 3.12% 2.93% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 89.95 88.06 86.61 84.90 83.10 80.03 77.77 10.15%
EPS 9.24 9.13 8.76 8.17 7.76 6.86 6.32 28.72%
DPS 3.00 0.02 0.02 0.02 0.02 0.00 0.00 -
NAPS 2.38 2.27 2.25 2.25 2.22 2.20 2.16 6.66%
Adjusted Per Share Value based on latest NOSH - 8,114,897
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 83.35 81.57 80.29 78.19 76.68 73.82 71.69 10.53%
EPS 8.56 8.46 8.12 7.52 7.16 6.33 5.82 29.23%
DPS 2.78 0.02 0.02 0.02 0.02 0.00 0.00 -
NAPS 2.2055 2.1027 2.0858 2.0723 2.0486 2.0292 1.9911 7.03%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.82 5.08 4.38 3.85 3.86 4.15 3.95 -
P/RPS 5.36 5.77 5.06 4.53 4.65 5.19 5.08 3.63%
P/EPS 52.17 55.64 50.02 47.13 49.73 60.49 62.52 -11.33%
EY 1.92 1.80 2.00 2.12 2.01 1.65 1.60 12.88%
DY 0.62 0.00 0.00 0.01 0.01 0.00 0.00 -
P/NAPS 2.03 2.24 1.95 1.71 1.74 1.89 1.83 7.13%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 25/11/14 28/08/14 29/05/14 27/02/14 26/11/13 27/08/13 -
Price 5.48 4.94 4.89 4.17 3.81 4.04 4.04 -
P/RPS 6.09 5.61 5.65 4.91 4.58 5.05 5.20 11.07%
P/EPS 59.32 54.11 55.84 51.04 49.08 58.89 63.94 -4.86%
EY 1.69 1.85 1.79 1.96 2.04 1.70 1.56 5.46%
DY 0.55 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 2.30 2.18 2.17 1.85 1.72 1.84 1.87 14.75%

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