[IHH] YoY TTM 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- -3.62%
YoY- 1.63%
Quarter Report
Latest QR
Upcoming QR
IHH's Result
IHH's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 11,240,717 10,888,979 9,685,280 8,098,011 7,186,741 6,504,031 6,282,749 10.17%
PBT 41,989 987,401 1,515,061 1,083,749 1,082,372 809,021 918,461 -40.18%
Tax -225,470 -302,129 -265,619 -230,752 -215,238 -156,263 -183,520 3.48%
NP -183,481 685,272 1,249,442 852,997 867,134 652,758 734,941 -
-
NP to SH 219,525 826,187 1,070,690 757,305 745,163 557,567 646,337 -16.46%
-
Tax Rate 536.97% 30.60% 17.53% 21.29% 19.89% 19.32% 19.98% -
Total Cost 11,424,198 10,203,707 8,435,838 7,245,014 6,319,607 5,851,273 5,547,808 12.78%
-
Net Worth 21,353,811 22,327,882 21,928,800 22,298,782 18,526,605 17,879,430 15,283,636 5.72%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 247,173 245,255 246,537 244,943 1,626 - - -
Div Payout % 112.59% 29.69% 23.03% 32.34% 0.22% - - -
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 21,928,800 22,298,782 18,526,605 17,879,430 15,283,636 5.72%
NOSH 8,244,803 8,239,109 8,213,033 8,228,333 8,161,500 8,127,013 7,641,818 1.27%
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 -1.63% 6.29% 12.90% 10.53% 12.07% 10.04% 11.70% -
ROE 1.03% 3.70% 4.88% 3.40% 4.02% 3.12% 4.23% -
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 136.34 132.16 117.93 98.42 88.06 80.03 82.22 8.79%
EPS 2.66 10.03 13.04 9.20 9.13 6.86 8.46 -17.53%
DPS 3.00 3.00 3.00 3.00 0.02 0.00 0.00 -
NAPS 2.59 2.71 2.67 2.71 2.27 2.20 2.00 4.40%
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 127.57 123.58 109.92 91.91 81.56 73.82 71.30 10.17%
EPS 2.49 9.38 12.15 8.59 8.46 6.33 7.34 -16.48%
DPS 2.81 2.78 2.80 2.78 0.02 0.00 0.00 -
NAPS 2.4235 2.534 2.4887 2.5307 2.1026 2.0292 1.7346 5.72%
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 3.82 4.35 5.37 6.07 5.77 5.19 3.89 -0.30%
P/EPS 195.67 57.34 48.56 64.87 55.64 60.49 37.83 31.49%
EY 0.51 1.74 2.06 1.54 1.80 1.65 2.64 -23.95%
DY 0.58 0.52 0.47 0.50 0.00 0.00 0.00 -
P/NAPS 2.01 2.12 2.37 2.20 2.24 1.89 1.60 3.87%
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 - -
Price 4.92 5.65 6.39 6.56 4.94 4.04 0.00 -
P/RPS 3.61 4.28 5.42 6.67 5.61 5.05 0.00 -
P/EPS 184.78 56.34 49.02 71.28 54.11 58.89 0.00 -
EY 0.54 1.77 2.04 1.40 1.85 1.70 0.00 -
DY 0.61 0.53 0.47 0.46 0.00 0.00 0.00 -
P/NAPS 1.90 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