[IHH] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 39.9%
YoY- 28.43%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 8,257,506 7,390,412 6,160,600 5,406,608 4,976,318 5,462,682 2,480,853 22.16%
PBT 1,062,056 952,272 654,750 792,177 591,367 774,593 404,949 17.41%
Tax -269,574 -237,070 -136,895 -184,035 -116,500 -145,630 -70,478 25.03%
NP 792,482 715,202 517,855 608,142 474,867 628,963 334,471 15.44%
-
NP to SH 868,698 654,864 518,077 515,063 401,059 603,032 321,416 18.00%
-
Tax Rate 25.38% 24.90% 20.91% 23.23% 19.70% 18.80% 17.40% -
Total Cost 7,465,024 6,675,210 5,642,745 4,798,466 4,501,451 4,833,719 2,146,382 23.06%
-
Net Worth 22,327,882 21,965,916 22,250,217 18,529,207 17,824,845 13,951,726 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 22,327,882 21,965,916 22,250,217 18,529,207 17,824,845 13,951,726 0 -
NOSH 8,239,109 8,226,934 8,210,412 8,162,646 8,102,202 6,612,193 4,229,157 11.74%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.60% 9.68% 8.41% 11.25% 9.54% 11.51% 13.48% -
ROE 3.89% 2.98% 2.33% 2.78% 2.25% 4.32% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 100.22 89.83 75.03 66.24 61.42 82.62 58.66 9.32%
EPS 10.35 7.96 6.31 6.31 4.95 9.12 7.60 5.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.67 2.71 2.27 2.20 2.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 8,161,500
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 93.70 83.86 69.90 61.35 56.47 61.98 28.15 22.16%
EPS 9.86 7.43 5.88 5.84 4.55 6.84 3.65 17.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5335 2.4925 2.5247 2.1025 2.0226 1.5831 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 - -
Price 5.75 6.33 5.97 5.08 4.15 3.20 0.00 -
P/RPS 5.74 7.05 7.96 7.67 6.76 3.87 0.00 -
P/EPS 54.54 79.52 94.61 80.51 83.84 35.09 0.00 -
EY 1.83 1.26 1.06 1.24 1.19 2.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.37 2.20 2.24 1.89 1.52 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 24/11/16 26/11/15 25/11/14 26/11/13 28/11/12 - -
Price 5.65 6.39 6.56 4.94 4.04 3.19 0.00 -
P/RPS 5.64 7.11 8.74 7.46 6.58 3.86 0.00 -
P/EPS 53.59 80.28 103.96 78.29 81.62 34.98 0.00 -
EY 1.87 1.25 0.96 1.28 1.23 2.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.39 2.42 2.18 1.84 1.51 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