[IHH] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[IHH] IHH HEALTHCARE BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -17.53%
YoY- 8.16%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 5,292,643 4,856,815 4,470,716 3,765,987 3,836,099 3,165,348 2,885,133 10.63%
PBT 701,573 204,177 684,159 660,927 195,731 812,878 102,397 37.79%
Tax 114,652 -187,747 -162,203 -165,461 -155,714 -102,191 -65,051 -
NP 816,225 16,430 521,956 495,466 40,017 710,687 37,346 67.17%
-
NP to SH 727,453 191,273 453,598 419,358 40,630 509,417 101,255 38.88%
-
Tax Rate -16.34% 91.95% 23.71% 25.03% 79.56% 12.57% 63.53% -
Total Cost 4,476,418 4,840,385 3,948,760 3,270,521 3,796,082 2,454,661 2,847,787 7.82%
-
Net Worth 29,063,071 26,153,949 22,419,033 21,767,504 22,373,675 21,152,362 21,916,086 4.81%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 484,384 616,423 527,506 351,088 350,959 252,817 247,173 11.86%
Div Payout % 66.59% 322.27% 116.29% 83.72% 863.79% 49.63% 244.11% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 29,063,071 26,153,949 22,419,033 21,767,504 22,373,675 21,152,362 21,916,086 4.81%
NOSH 8,806,991 8,806,043 8,796,669 8,777,219 8,773,990 8,769,296 8,239,109 1.11%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 15.42% 0.34% 11.67% 13.16% 1.04% 22.45% 1.29% -
ROE 2.50% 0.73% 2.02% 1.93% 0.18% 2.41% 0.46% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 60.10 55.15 50.85 42.91 43.72 37.56 35.02 9.41%
EPS 8.26 2.17 4.90 4.52 0.21 5.78 0.95 43.37%
DPS 5.50 7.00 6.00 4.00 4.00 3.00 3.00 10.62%
NAPS 3.30 2.97 2.55 2.48 2.55 2.51 2.66 3.65%
Adjusted Per Share Value based on latest NOSH - 8,796,669
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 60.06 55.11 50.73 42.73 43.53 35.92 32.74 10.63%
EPS 8.25 2.17 5.15 4.76 0.46 5.78 1.15 38.85%
DPS 5.50 6.99 5.99 3.98 3.98 2.87 2.80 11.90%
NAPS 3.2978 2.9677 2.5439 2.4699 2.5387 2.4001 2.4868 4.81%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 6.03 6.22 7.34 5.50 5.47 5.39 5.86 -
P/RPS 10.03 11.28 14.43 12.82 12.51 14.35 16.73 -8.17%
P/EPS 73.00 286.36 142.27 115.12 1,181.24 89.17 476.83 -26.84%
EY 1.37 0.35 0.70 0.87 0.08 1.12 0.21 36.67%
DY 0.91 1.13 0.82 0.73 0.73 0.56 0.51 10.12%
P/NAPS 1.83 2.09 2.88 2.22 2.15 2.15 2.20 -3.02%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 23/02/22 26/02/21 28/02/20 27/02/19 27/02/18 -
Price 6.15 5.79 6.30 5.08 5.70 5.66 6.11 -
P/RPS 10.23 10.50 12.39 11.84 13.04 15.07 17.45 -8.51%
P/EPS 74.46 266.57 122.11 106.33 1,230.91 93.63 497.17 -27.11%
EY 1.34 0.38 0.82 0.94 0.08 1.07 0.20 37.28%
DY 0.89 1.21 0.95 0.79 0.70 0.53 0.49 10.45%
P/NAPS 1.86 1.95 2.47 2.05 2.24 2.25 2.30 -3.47%

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