[IHH] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 544.74%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 20,934,837 17,988,687 17,131,763 13,404,604 14,912,485 11,520,932 11,142,639 11.07%
PBT 4,049,301 2,217,091 2,555,737 567,507 1,042,724 752,470 1,164,453 23.07%
Tax -658,346 -571,949 -379,152 -361,661 -527,882 -262,610 -334,625 11.93%
NP 3,390,955 1,645,142 2,176,585 205,846 514,842 489,860 829,828 26.42%
-
NP to SH 2,951,874 1,548,398 1,862,525 288,882 551,476 627,687 969,953 20.37%
-
Tax Rate 16.26% 25.80% 14.84% 63.73% 50.63% 34.90% 28.74% -
Total Cost 17,543,882 16,343,545 14,955,178 13,198,758 14,397,643 11,031,072 10,312,811 9.25%
-
Net Worth 29,063,071 26,153,949 22,419,033 21,767,504 22,373,675 21,152,362 21,916,086 4.81%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 1,638,100 616,423 527,506 351,088 350,959 252,817 247,173 37.03%
Div Payout % 55.49% 39.81% 28.32% 121.53% 63.64% 40.28% 25.48% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 29,063,071 26,153,949 22,419,033 21,767,504 22,373,675 21,152,362 21,916,086 4.81%
NOSH 8,806,991 8,806,043 8,796,669 8,777,219 8,773,990 8,769,296 8,239,109 1.11%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 16.20% 9.15% 12.70% 1.54% 3.45% 4.25% 7.45% -
ROE 10.16% 5.92% 8.31% 1.33% 2.46% 2.97% 4.43% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 237.71 204.28 194.86 152.72 169.96 136.71 135.24 9.85%
EPS 33.52 17.00 20.20 2.27 5.28 6.54 11.31 19.84%
DPS 18.60 7.00 6.00 4.00 4.00 3.00 3.00 35.52%
NAPS 3.30 2.97 2.55 2.48 2.55 2.51 2.66 3.65%
Adjusted Per Share Value based on latest NOSH - 8,796,669
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 237.59 204.16 194.43 152.13 169.24 130.75 126.46 11.07%
EPS 33.50 17.57 21.14 3.28 6.26 7.12 11.01 20.36%
DPS 18.59 7.00 5.99 3.98 3.98 2.87 2.81 36.99%
NAPS 3.2984 2.9683 2.5444 2.4704 2.5392 2.4006 2.4873 4.81%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 6.03 6.22 7.34 5.50 5.47 5.39 5.86 -
P/RPS 2.54 3.04 3.77 3.60 3.22 3.94 4.33 -8.50%
P/EPS 17.99 35.37 34.65 167.11 87.03 72.37 49.78 -15.59%
EY 5.56 2.83 2.89 0.60 1.15 1.38 2.01 18.47%
DY 3.08 1.13 0.82 0.73 0.73 0.56 0.51 34.92%
P/NAPS 1.83 2.09 2.88 2.22 2.15 2.15 2.20 -3.02%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 23/02/22 26/02/21 28/02/20 27/02/19 27/02/18 -
Price 6.15 5.79 6.30 5.08 5.70 5.66 6.11 -
P/RPS 2.59 2.83 3.23 3.33 3.35 4.14 4.52 -8.85%
P/EPS 18.35 32.93 29.74 154.35 90.69 75.99 51.90 -15.90%
EY 5.45 3.04 3.36 0.65 1.10 1.32 1.93 18.87%
DY 3.02 1.21 0.95 0.79 0.70 0.53 0.49 35.38%
P/NAPS 1.86 1.95 2.47 2.05 2.24 2.25 2.30 -3.47%

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