[IHH] QoQ Quarter Result on 31-Dec-2020 [#4]

Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 35.3%
YoY- 932.14%
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 4,444,996 4,270,271 3,945,780 3,765,987 3,518,331 2,565,110 3,555,176 16.04%
PBT 616,618 668,463 586,497 660,927 395,969 -232,032 -257,357 -
Tax 59,040 -122,379 -153,610 -165,461 -86,783 -114 -109,303 -
NP 675,658 546,084 432,887 495,466 309,186 -232,146 -366,660 -
-
NP to SH 550,000 483,306 375,621 419,358 309,952 -120,642 -319,786 -
-
Tax Rate -9.57% 18.31% 26.19% 25.03% 21.92% - - -
Total Cost 3,769,338 3,724,187 3,512,893 3,270,521 3,209,145 2,797,256 3,921,836 -2.60%
-
Net Worth 22,564,887 22,211,055 21,768,577 21,767,504 21,240,871 21,411,839 21,496,277 3.28%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 351,088 - - - -
Div Payout % - - - 83.72% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 22,564,887 22,211,055 21,768,577 21,767,504 21,240,871 21,411,839 21,496,277 3.28%
NOSH 8,783,246 8,779,073 8,779,073 8,777,219 8,777,219 8,777,219 8,773,990 0.07%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 15.20% 12.79% 10.97% 13.16% 8.79% -9.05% -10.31% -
ROE 2.44% 2.18% 1.73% 1.93% 1.46% -0.56% -1.49% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 50.63 48.64 44.95 42.91 40.08 29.23 40.52 15.99%
EPS 6.01 5.26 4.04 4.52 3.28 -1.64 -3.90 -
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.57 2.53 2.48 2.48 2.42 2.44 2.45 3.23%
Adjusted Per Share Value based on latest NOSH - 8,777,219
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 50.44 48.45 44.77 42.73 39.92 29.11 40.34 16.04%
EPS 6.24 5.48 4.26 4.76 3.52 -1.37 -3.63 -
DPS 0.00 0.00 0.00 3.98 0.00 0.00 0.00 -
NAPS 2.5604 2.5203 2.4701 2.4699 2.4102 2.4296 2.4392 3.28%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 6.70 5.47 5.32 5.50 5.20 5.50 5.16 -
P/RPS 13.23 11.25 11.83 12.82 12.97 18.82 12.73 2.59%
P/EPS 106.96 99.36 124.32 115.12 147.25 -400.06 -141.58 -
EY 0.93 1.01 0.80 0.87 0.68 -0.25 -0.71 -
DY 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
P/NAPS 2.61 2.16 2.15 2.22 2.15 2.25 2.11 15.21%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 26/08/21 01/06/21 26/02/21 26/11/20 27/08/20 29/06/20 -
Price 6.60 5.84 5.39 5.08 5.60 5.41 5.60 -
P/RPS 13.04 12.01 11.99 11.84 13.97 18.51 13.82 -3.79%
P/EPS 105.36 106.08 125.96 106.33 158.58 -393.52 -153.65 -
EY 0.95 0.94 0.79 0.94 0.63 -0.25 -0.65 -
DY 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 2.57 2.31 2.17 2.05 2.31 2.22 2.29 7.98%

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