[IHH] YoY TTM 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- 4.18%
YoY- 33.65%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 10,888,979 9,685,280 8,098,011 7,186,741 6,504,031 6,282,749 11.61%
PBT 987,401 1,515,061 1,083,749 1,082,372 809,021 918,461 1.45%
Tax -302,129 -265,619 -230,752 -215,238 -156,263 -183,520 10.47%
NP 685,272 1,249,442 852,997 867,134 652,758 734,941 -1.38%
-
NP to SH 826,187 1,070,690 757,305 745,163 557,567 646,337 5.02%
-
Tax Rate 30.60% 17.53% 21.29% 19.89% 19.32% 19.98% -
Total Cost 10,203,707 8,435,838 7,245,014 6,319,607 5,851,273 5,547,808 12.95%
-
Net Worth 22,327,882 21,928,800 22,298,782 18,526,605 17,879,430 15,283,636 7.87%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 245,255 246,537 244,943 1,626 - - -
Div Payout % 29.69% 23.03% 32.34% 0.22% - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 22,327,882 21,928,800 22,298,782 18,526,605 17,879,430 15,283,636 7.87%
NOSH 8,239,109 8,213,033 8,228,333 8,161,500 8,127,013 7,641,818 1.51%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.29% 12.90% 10.53% 12.07% 10.04% 11.70% -
ROE 3.70% 4.88% 3.40% 4.02% 3.12% 4.23% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 132.16 117.93 98.42 88.06 80.03 82.22 9.95%
EPS 10.03 13.04 9.20 9.13 6.86 8.46 3.46%
DPS 3.00 3.00 3.00 0.02 0.00 0.00 -
NAPS 2.71 2.67 2.71 2.27 2.20 2.00 6.26%
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 CAGR
RPS 123.56 109.90 91.89 81.55 73.80 71.29 11.62%
EPS 9.37 12.15 8.59 8.46 6.33 7.33 5.03%
DPS 2.78 2.80 2.78 0.02 0.00 0.00 -
NAPS 2.5335 2.4882 2.5302 2.1022 2.0288 1.7342 7.87%
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 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 -
P/RPS 4.35 5.37 6.07 5.77 5.19 3.89 2.25%
P/EPS 57.34 48.56 64.87 55.64 60.49 37.83 8.66%
EY 1.74 2.06 1.54 1.80 1.65 2.64 -7.99%
DY 0.52 0.47 0.50 0.00 0.00 0.00 -
P/NAPS 2.12 2.37 2.20 2.24 1.89 1.60 5.78%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/17 24/11/16 26/11/15 25/11/14 26/11/13 - -
Price 5.65 6.39 6.56 4.94 4.04 0.00 -
P/RPS 4.28 5.42 6.67 5.61 5.05 0.00 -
P/EPS 56.34 49.02 71.28 54.11 58.89 0.00 -
EY 1.77 2.04 1.40 1.85 1.70 0.00 -
DY 0.53 0.47 0.46 0.00 0.00 0.00 -
P/NAPS 2.08 2.39 2.42 2.18 1.84 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