[IHH] YoY Annualized Quarter 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- -0.64%
YoY- 113.91%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 8,455,468 7,344,019 6,756,451 6,981,942 3,328,849 26.22%
PBT 1,217,539 1,221,176 881,562 997,355 483,105 25.97%
Tax -165,444 -277,892 -147,703 -179,307 -95,428 14.73%
NP 1,052,095 943,284 733,859 818,048 387,677 28.32%
-
NP to SH 933,903 754,291 631,159 798,888 373,463 25.73%
-
Tax Rate 13.59% 22.76% 16.75% 17.98% 19.75% -
Total Cost 7,403,373 6,400,735 6,022,592 6,163,894 2,941,172 25.93%
-
Net Worth 22,321,758 19,428,708 18,009,935 14,931,182 8,087,154 28.87%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 246,195 244,899 1,622 - - -
Div Payout % 26.36% 32.47% 0.26% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 22,321,758 19,428,708 18,009,935 14,931,182 8,087,154 28.87%
NOSH 8,206,528 8,163,322 8,112,583 6,977,187 4,543,345 15.91%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 12.44% 12.84% 10.86% 11.72% 11.65% -
ROE 4.18% 3.88% 3.50% 5.35% 4.62% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 103.03 89.96 83.28 100.07 73.27 8.88%
EPS 11.38 9.24 7.78 11.45 8.22 8.46%
DPS 3.00 3.00 0.02 0.00 0.00 -
NAPS 2.72 2.38 2.22 2.14 1.78 11.17%
Adjusted Per Share Value based on latest NOSH - 8,059,917
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 95.96 83.35 76.68 79.24 37.78 26.22%
EPS 10.60 8.56 7.16 9.07 4.24 25.72%
DPS 2.79 2.78 0.02 0.00 0.00 -
NAPS 2.5333 2.205 2.044 1.6946 0.9178 28.87%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 - -
Price 6.58 4.82 3.86 3.37 0.00 -
P/RPS 6.39 5.36 4.63 3.37 0.00 -
P/EPS 57.82 52.16 49.61 29.43 0.00 -
EY 1.73 1.92 2.02 3.40 0.00 -
DY 0.46 0.62 0.01 0.00 0.00 -
P/NAPS 2.42 2.03 1.74 1.57 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 25/02/16 26/02/15 27/02/14 26/02/13 - -
Price 6.53 5.48 3.81 3.41 0.00 -
P/RPS 6.34 6.09 4.57 3.41 0.00 -
P/EPS 57.38 59.31 48.97 29.78 0.00 -
EY 1.74 1.69 2.04 3.36 0.00 -
DY 0.46 0.55 0.01 0.00 0.00 -
P/NAPS 2.40 2.30 1.72 1.59 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