[IHH] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 18.03%
YoY- -21.0%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 10,021,885 8,455,468 7,344,019 6,756,451 6,981,942 3,328,849 24.63%
PBT 877,617 1,217,539 1,221,176 881,562 997,355 483,105 12.66%
Tax -269,625 -165,444 -277,892 -147,703 -179,307 -95,428 23.06%
NP 607,992 1,052,095 943,284 733,859 818,048 387,677 9.40%
-
NP to SH 612,353 933,903 754,291 631,159 798,888 373,463 10.38%
-
Tax Rate 30.72% 13.59% 22.76% 16.75% 17.98% 19.75% -
Total Cost 9,413,893 7,403,373 6,400,735 6,022,592 6,163,894 2,941,172 26.16%
-
Net Worth 21,975,571 22,321,758 19,428,708 18,009,935 14,931,182 8,087,154 22.10%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 246,916 246,195 244,899 1,622 - - -
Div Payout % 40.32% 26.36% 32.47% 0.26% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 21,975,571 22,321,758 19,428,708 18,009,935 14,931,182 8,087,154 22.10%
NOSH 8,230,551 8,206,528 8,163,322 8,112,583 6,977,187 4,543,345 12.60%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.07% 12.44% 12.84% 10.86% 11.72% 11.65% -
ROE 2.79% 4.18% 3.88% 3.50% 5.35% 4.62% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 121.76 103.03 89.96 83.28 100.07 73.27 10.67%
EPS 7.44 11.38 9.24 7.78 11.45 8.22 -1.97%
DPS 3.00 3.00 3.00 0.02 0.00 0.00 -
NAPS 2.67 2.72 2.38 2.22 2.14 1.78 8.43%
Adjusted Per Share Value based on latest NOSH - 8,130,742
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 113.72 95.94 83.33 76.67 79.22 37.77 24.63%
EPS 6.95 10.60 8.56 7.16 9.06 4.24 10.37%
DPS 2.80 2.79 2.78 0.02 0.00 0.00 -
NAPS 2.4936 2.5328 2.2046 2.0436 1.6942 0.9176 22.10%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 - -
Price 6.35 6.58 4.82 3.86 3.37 0.00 -
P/RPS 5.21 6.39 5.36 4.63 3.37 0.00 -
P/EPS 85.35 57.82 52.16 49.61 29.43 0.00 -
EY 1.17 1.73 1.92 2.02 3.40 0.00 -
DY 0.47 0.46 0.62 0.01 0.00 0.00 -
P/NAPS 2.38 2.42 2.03 1.74 1.57 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/17 25/02/16 26/02/15 27/02/14 26/02/13 - -
Price 6.15 6.53 5.48 3.81 3.41 0.00 -
P/RPS 5.05 6.34 6.09 4.57 3.41 0.00 -
P/EPS 82.66 57.38 59.31 48.97 29.78 0.00 -
EY 1.21 1.74 1.69 2.04 3.36 0.00 -
DY 0.49 0.46 0.55 0.01 0.00 0.00 -
P/NAPS 2.30 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