[IHH] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 35.2%
YoY- 23.81%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 11,520,932 11,142,639 10,021,885 8,455,468 7,344,019 6,756,451 6,981,942 8.70%
PBT 752,470 1,164,453 877,617 1,217,539 1,221,176 881,562 997,355 -4.58%
Tax -262,610 -334,625 -269,625 -165,444 -277,892 -147,703 -179,307 6.56%
NP 489,860 829,828 607,992 1,052,095 943,284 733,859 818,048 -8.18%
-
NP to SH 627,687 969,953 612,353 933,903 754,291 631,159 798,888 -3.93%
-
Tax Rate 34.90% 28.74% 30.72% 13.59% 22.76% 16.75% 17.98% -
Total Cost 11,031,072 10,312,811 9,413,893 7,403,373 6,400,735 6,022,592 6,163,894 10.18%
-
Net Worth 21,152,362 21,916,086 21,975,571 22,321,758 19,428,708 18,009,935 14,931,182 5.97%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 252,817 247,173 246,916 246,195 244,899 1,622 - -
Div Payout % 40.28% 25.48% 40.32% 26.36% 32.47% 0.26% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 21,152,362 21,916,086 21,975,571 22,321,758 19,428,708 18,009,935 14,931,182 5.97%
NOSH 8,769,296 8,239,109 8,230,551 8,206,528 8,163,322 8,112,583 6,977,187 3.88%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 4.25% 7.45% 6.07% 12.44% 12.84% 10.86% 11.72% -
ROE 2.97% 4.43% 2.79% 4.18% 3.88% 3.50% 5.35% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 136.71 135.24 121.76 103.03 89.96 83.28 100.07 5.33%
EPS 6.54 11.31 7.44 11.38 9.24 7.78 11.45 -8.90%
DPS 3.00 3.00 3.00 3.00 3.00 0.02 0.00 -
NAPS 2.51 2.66 2.67 2.72 2.38 2.22 2.14 2.69%
Adjusted Per Share Value based on latest NOSH - 8,217,905
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 130.76 126.46 113.74 95.97 83.35 76.68 79.24 8.70%
EPS 7.12 11.01 6.95 10.60 8.56 7.16 9.07 -3.95%
DPS 2.87 2.81 2.80 2.79 2.78 0.02 0.00 -
NAPS 2.4007 2.4874 2.4941 2.5334 2.2051 2.044 1.6946 5.97%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 5.39 5.86 6.35 6.58 4.82 3.86 3.37 -
P/RPS 3.94 4.33 5.21 6.39 5.36 4.63 3.37 2.63%
P/EPS 72.37 49.78 85.35 57.82 52.16 49.61 29.43 16.17%
EY 1.38 2.01 1.17 1.73 1.92 2.02 3.40 -13.94%
DY 0.56 0.51 0.47 0.46 0.62 0.01 0.00 -
P/NAPS 2.15 2.20 2.38 2.42 2.03 1.74 1.57 5.37%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 23/02/17 25/02/16 26/02/15 27/02/14 26/02/13 -
Price 5.66 6.11 6.15 6.53 5.48 3.81 3.41 -
P/RPS 4.14 4.52 5.05 6.34 6.09 4.57 3.41 3.28%
P/EPS 75.99 51.90 82.66 57.38 59.31 48.97 29.78 16.88%
EY 1.32 1.93 1.21 1.74 1.69 2.04 3.36 -14.41%
DY 0.53 0.49 0.49 0.46 0.55 0.01 0.00 -
P/NAPS 2.25 2.30 2.30 2.40 2.30 1.72 1.59 5.95%

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