[IHH] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -10.2%
YoY- 181.9%
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 20,934,837 15,642,194 9,816,304 5,142,406 17,988,687 13,131,872 8,536,628 81.55%
PBT 4,049,301 3,347,728 2,334,499 1,792,508 2,217,091 2,012,914 1,499,657 93.55%
Tax -658,346 -772,998 -397,611 -240,544 -571,949 -384,202 -195,228 124.37%
NP 3,390,955 2,574,730 1,936,888 1,551,964 1,645,142 1,628,712 1,304,429 88.73%
-
NP to SH 2,951,874 2,224,421 1,692,351 1,390,519 1,548,398 1,357,125 1,105,363 92.14%
-
Tax Rate 16.26% 23.09% 17.03% 13.42% 25.80% 19.09% 13.02% -
Total Cost 17,543,882 13,067,464 7,879,416 3,590,442 16,343,545 11,503,160 7,232,199 80.24%
-
Net Worth 29,063,071 27,918,163 27,477,812 27,827,630 26,153,949 26,152,457 25,615,962 8.75%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 1,638,100 - 1,153,715 845,396 616,423 - - -
Div Payout % 55.49% - 68.17% 60.80% 39.81% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 29,063,071 27,918,163 27,477,812 27,827,630 26,153,949 26,152,457 25,615,962 8.75%
NOSH 8,806,991 8,806,991 8,806,991 8,806,991 8,806,043 8,806,043 8,802,781 0.03%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 16.20% 16.46% 19.73% 30.18% 9.15% 12.40% 15.28% -
ROE 10.16% 7.97% 6.16% 5.00% 5.92% 5.19% 4.32% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 237.71 177.61 111.46 58.40 204.28 149.13 96.98 81.49%
EPS 33.52 25.26 19.22 15.79 17.00 14.82 12.05 97.42%
DPS 18.60 0.00 13.10 9.60 7.00 0.00 0.00 -
NAPS 3.30 3.17 3.12 3.16 2.97 2.97 2.91 8.72%
Adjusted Per Share Value based on latest NOSH - 8,806,991
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 237.55 177.49 111.38 58.35 204.12 149.01 96.86 81.56%
EPS 33.49 25.24 19.20 15.78 17.57 15.40 12.54 92.14%
DPS 18.59 0.00 13.09 9.59 6.99 0.00 0.00 -
NAPS 3.2978 3.1679 3.1179 3.1576 2.9677 2.9675 2.9066 8.75%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 6.03 5.85 5.89 5.75 6.22 5.90 6.45 -
P/RPS 2.54 3.29 5.28 9.85 3.04 3.96 6.65 -47.26%
P/EPS 17.99 23.16 30.65 36.41 35.37 38.28 51.37 -50.22%
EY 5.56 4.32 3.26 2.75 2.83 2.61 1.95 100.69%
DY 3.08 0.00 2.22 1.67 1.13 0.00 0.00 -
P/NAPS 1.83 1.85 1.89 1.82 2.09 1.99 2.22 -12.05%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 29/08/23 31/05/23 28/02/23 29/11/22 25/08/22 -
Price 6.15 5.83 6.00 5.77 5.79 5.95 6.37 -
P/RPS 2.59 3.28 5.38 9.88 2.83 3.99 6.57 -46.14%
P/EPS 18.35 23.08 31.22 36.54 32.93 38.61 50.73 -49.13%
EY 5.45 4.33 3.20 2.74 3.04 2.59 1.97 96.70%
DY 3.02 0.00 2.18 1.66 1.21 0.00 0.00 -
P/NAPS 1.86 1.84 1.92 1.83 1.95 2.00 2.19 -10.28%

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