[IHH] QoQ TTM Result on 30-Sep-2017 [#3]

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
TTM Result
Revenue	11,200,657	11,312,767	11,142,639	10,888,979	10,529,925	10,231,355	10,021,885	7.71%
YoY %	-0.99%	1.53%	2.33%	3.41%	2.92%	2.09%	-	-
Horiz. %	111.76%	112.88%	111.18%	108.65%	105.07%	102.09%	100.00%	-
PBT	487,117	728,233	1,164,453	987,401	1,082,122	1,048,415	877,617	-32.53%
YoY %	-33.11%	-37.46%	17.93%	-8.75%	3.22%	19.46%	-	-
Horiz. %	55.50%	82.98%	132.68%	112.51%	123.30%	119.46%	100.00%	-
Tax	-273,369	-313,549	-334,625	-302,129	-280,858	-268,160	-269,625	0.92%
YoY %	12.81%	6.30%	-10.76%	-7.57%	-4.74%	0.54%	-	-
Horiz. %	101.39%	116.29%	124.11%	112.06%	104.17%	99.46%	100.00%	-
NP	213,748	414,684	829,828	685,272	801,264	780,255	607,992	-50.28%
YoY %	-48.46%	-50.03%	21.09%	-14.48%	2.69%	28.33%	-	-
Horiz. %	35.16%	68.21%	136.49%	112.71%	131.79%	128.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	405,687	557,142	969,953	826,187	917,391	846,921	612,353	-24.06%
YoY %	-27.18%	-42.56%	17.40%	-9.94%	8.32%	38.31%	-	-
Horiz. %	66.25%	90.98%	158.40%	134.92%	149.81%	138.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	56.12%	43.06%	28.74%	30.60%	25.95%	25.58%	30.72%	-
YoY %	30.33%	49.83%	-6.08%	17.92%	1.45%	-16.73%	-	-
Horiz. %	182.68%	140.17%	93.55%	99.61%	84.47%	83.27%	100.00%	-
Total Cost	10,986,909	10,898,083	10,312,811	10,203,707	9,728,661	9,451,100	9,413,893	10.88%
YoY %	0.82%	5.68%	1.07%	4.88%	2.94%	0.40%	-	-
Horiz. %	116.71%	115.77%	109.55%	108.39%	103.34%	100.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,182,083	21,340,529	21,916,086	22,327,882	22,175,758	22,473,302	21,827,764	-1.98%
YoY %	-0.74%	-2.63%	-1.84%	0.69%	-1.32%	2.96%	-	-
Horiz. %	97.04%	97.77%	100.40%	102.29%	101.59%	102.96%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	247,173	247,173	247,173	245,255	245,255	245,255	245,255	0.52%
YoY %	0.00%	0.00%	0.78%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.78%	100.78%	100.78%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	60.93%	44.36%	25.48%	29.69%	26.73%	28.96%	40.05%	-
YoY %	37.35%	74.10%	-14.18%	11.07%	-7.70%	-27.69%	-	-
Horiz. %	152.13%	110.76%	63.62%	74.13%	66.74%	72.31%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	21,182,083	21,340,529	21,916,086	22,327,882	22,175,758	22,473,302	21,827,764	-1.98%
YoY %	-0.74%	-2.63%	-1.84%	0.69%	-1.32%	2.96%	-	-
Horiz. %	97.04%	97.77%	100.40%	102.29%	101.59%	102.96%	100.00%	-
NOSH	8,244,590	8,239,596	8,239,109	8,239,109	8,243,776	8,231,978	8,175,192	0.56%
YoY %	0.06%	0.01%	0.00%	-0.06%	0.14%	0.69%	-	-
Horiz. %	100.85%	100.79%	100.78%	100.78%	100.84%	100.69%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	1.91%	3.67%	7.45%	6.29%	7.61%	7.63%	6.07%	-
YoY %	-47.96%	-50.74%	18.44%	-17.35%	-0.26%	25.70%	-	-
Horiz. %	31.47%	60.46%	122.73%	103.62%	125.37%	125.70%	100.00%	-
ROE	1.92%	2.61%	4.43%	3.70%	4.14%	3.77%	2.81%	-
YoY %	-26.44%	-41.08%	19.73%	-10.63%	9.81%	34.16%	-	-
Horiz. %	68.33%	92.88%	157.65%	131.67%	147.33%	134.16%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	135.90	137.30	135.24	132.16	127.73	124.29	122.59	7.13%
YoY %	-1.02%	1.52%	2.33%	3.47%	2.77%	1.39%	-	-
Horiz. %	110.86%	112.00%	110.32%	107.81%	104.19%	101.39%	100.00%	-
EPS	4.92	6.76	11.77	10.03	11.13	10.29	7.49	-24.49%
YoY %	-27.22%	-42.57%	17.35%	-9.88%	8.16%	37.38%	-	-
Horiz. %	65.69%	90.25%	157.14%	133.91%	148.60%	137.38%	100.00%	-
DPS	3.00	3.00	3.00	3.00	3.00	3.00	3.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.57	2.59	2.66	2.71	2.69	2.73	2.67	-2.51%
YoY %	-0.77%	-2.63%	-1.85%	0.74%	-1.47%	2.25%	-	-
Horiz. %	96.25%	97.00%	99.63%	101.50%	100.75%	102.25%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 8,239,109
RPS	127.12	128.39	126.46	123.58	119.51	116.12	113.74	7.71%
YoY %	-0.99%	1.53%	2.33%	3.41%	2.92%	2.09%	-	-
Horiz. %	111.76%	112.88%	111.18%	108.65%	105.07%	102.09%	100.00%	-
EPS	4.60	6.32	11.01	9.38	10.41	9.61	6.95	-24.10%
YoY %	-27.22%	-42.60%	17.38%	-9.89%	8.32%	38.27%	-	-
Horiz. %	66.19%	90.94%	158.42%	134.96%	149.78%	138.27%	100.00%	-
DPS	2.81	2.81	2.81	2.78	2.78	2.78	2.78	0.72%
YoY %	0.00%	0.00%	1.08%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.08%	101.08%	101.08%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.404	2.422	2.4873	2.534	2.5168	2.5505	2.4773	-1.98%
YoY %	-0.74%	-2.63%	-1.84%	0.68%	-1.32%	2.95%	-	-
Horiz. %	97.04%	97.77%	100.40%	102.29%	101.59%	102.95%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	6.10	6.05	5.86	5.75	5.75	6.00	6.35	-
P/RPS	4.49	4.41	4.33	4.35	4.50	4.83	5.18	-9.11%
YoY %	1.81%	1.85%	-0.46%	-3.33%	-6.83%	-6.76%	-	-
Horiz. %	86.68%	85.14%	83.59%	83.98%	86.87%	93.24%	100.00%	-
P/EPS	123.93	89.47	49.78	57.34	51.67	58.32	84.78	28.89%
YoY %	38.52%	79.73%	-13.18%	10.97%	-11.40%	-31.21%	-	-
Horiz. %	146.18%	105.53%	58.72%	67.63%	60.95%	68.79%	100.00%	-
EY	0.81	1.12	2.01	1.74	1.94	1.71	1.18	-22.23%
YoY %	-27.68%	-44.28%	15.52%	-10.31%	13.45%	44.92%	-	-
Horiz. %	68.64%	94.92%	170.34%	147.46%	164.41%	144.92%	100.00%	-
DY	0.49	0.50	0.51	0.52	0.52	0.50	0.47	2.82%
YoY %	-2.00%	-1.96%	-1.92%	0.00%	4.00%	6.38%	-	-
Horiz. %	104.26%	106.38%	108.51%	110.64%	110.64%	106.38%	100.00%	-
P/NAPS	2.37	2.34	2.20	2.12	2.14	2.20	2.38	-0.28%
YoY %	1.28%	6.36%	3.77%	-0.93%	-2.73%	-7.56%	-	-
Horiz. %	99.58%	98.32%	92.44%	89.08%	89.92%	92.44%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	28/08/18	25/05/18	27/02/18	27/11/17	23/08/17	19/05/17	23/02/17	-
Price	5.63	6.26	6.11	5.65	6.00	6.00	6.15	-
P/RPS	4.14	4.56	4.52	4.28	4.70	4.83	5.02	-12.08%
YoY %	-9.21%	0.88%	5.61%	-8.94%	-2.69%	-3.78%	-	-
Horiz. %	82.47%	90.84%	90.04%	85.26%	93.63%	96.22%	100.00%	-
P/EPS	114.38	92.58	51.90	56.34	53.92	58.32	82.11	24.80%
YoY %	23.55%	78.38%	-7.88%	4.49%	-7.54%	-28.97%	-	-
Horiz. %	139.30%	112.75%	63.21%	68.62%	65.67%	71.03%	100.00%	-
EY	0.87	1.08	1.93	1.77	1.85	1.71	1.22	-20.23%
YoY %	-19.44%	-44.04%	9.04%	-4.32%	8.19%	40.16%	-	-
Horiz. %	71.31%	88.52%	158.20%	145.08%	151.64%	140.16%	100.00%	-
DY	0.53	0.48	0.49	0.53	0.50	0.50	0.49	5.38%
YoY %	10.42%	-2.04%	-7.55%	6.00%	0.00%	2.04%	-	-
Horiz. %	108.16%	97.96%	100.00%	108.16%	102.04%	102.04%	100.00%	-
P/NAPS	2.19	2.42	2.30	2.08	2.23	2.20	2.30	-3.22%
YoY %	-9.50%	5.22%	10.58%	-6.73%	1.36%	-4.35%	-	-
Horiz. %	95.22%	105.22%	100.00%	90.43%	96.96%	95.65%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos