[IHH] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 29.65%
YoY- 0.59%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 8,355,584 8,257,506 7,390,412 6,160,600 5,406,608 4,976,318 5,462,682 7.33%
PBT -60,408 1,062,056 952,272 654,750 792,177 591,367 774,593 -
Tax -160,419 -269,574 -237,070 -136,895 -184,035 -116,500 -145,630 1.62%
NP -220,827 792,482 715,202 517,855 608,142 474,867 628,963 -
-
NP to SH 118,270 868,698 654,864 518,077 515,063 401,059 603,032 -23.76%
-
Tax Rate - 25.38% 24.90% 20.91% 23.23% 19.70% 18.80% -
Total Cost 8,576,411 7,465,024 6,675,210 5,642,745 4,798,466 4,501,451 4,833,719 10.02%
-
Net Worth 21,353,811 22,327,882 21,965,916 22,250,217 18,529,207 17,824,845 13,951,726 7.34%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 21,353,811 22,327,882 21,965,916 22,250,217 18,529,207 17,824,845 13,951,726 7.34%
NOSH 8,244,803 8,239,109 8,226,934 8,210,412 8,162,646 8,102,202 6,612,193 3.74%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -2.64% 9.60% 9.68% 8.41% 11.25% 9.54% 11.51% -
ROE 0.55% 3.89% 2.98% 2.33% 2.78% 2.25% 4.32% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 101.34 100.22 89.83 75.03 66.24 61.42 82.62 3.46%
EPS 0.67 10.35 7.96 6.31 6.31 4.95 9.12 -35.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.71 2.67 2.71 2.27 2.20 2.11 3.47%
Adjusted Per Share Value based on latest NOSH - 8,228,333
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 94.81 93.70 83.86 69.90 61.35 56.47 61.98 7.33%
EPS 1.34 9.86 7.43 5.88 5.84 4.55 6.84 -23.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.423 2.5335 2.4925 2.5247 2.1025 2.0226 1.5831 7.34%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 5.21 5.75 6.33 5.97 5.08 4.15 3.20 -
P/RPS 5.14 5.74 7.05 7.96 7.67 6.76 3.87 4.84%
P/EPS 363.19 54.54 79.52 94.61 80.51 83.84 35.09 47.59%
EY 0.28 1.83 1.26 1.06 1.24 1.19 2.85 -32.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 2.12 2.37 2.20 2.24 1.89 1.52 4.76%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 27/11/17 24/11/16 26/11/15 25/11/14 26/11/13 28/11/12 -
Price 4.92 5.65 6.39 6.56 4.94 4.04 3.19 -
P/RPS 4.85 5.64 7.11 8.74 7.46 6.58 3.86 3.87%
P/EPS 342.98 53.59 80.28 103.96 78.29 81.62 34.98 46.27%
EY 0.29 1.87 1.25 0.96 1.28 1.23 2.86 -31.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.08 2.39 2.42 2.18 1.84 1.51 3.90%

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