[IHH] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	12,240,572	14,576,044	11,029,338	10,913,302	9,897,222	8,192,644	7,245,330	9.12%
YoY %	-16.02%	32.16%	1.06%	10.27%	20.81%	13.07%	-	-
Horiz. %	168.94%	201.18%	152.23%	150.63%	136.60%	113.07%	100.00%	-
PBT	-978,778	905,460	512,606	1,867,278	1,458,268	1,151,770	1,172,742	-
YoY %	-208.10%	76.64%	-72.55%	28.05%	26.61%	-1.79%	-	-
Horiz. %	-83.46%	77.21%	43.71%	159.22%	124.35%	98.21%	100.00%	-
Tax	-218,834	-519,510	-245,330	-367,842	-345,376	-255,960	-273,998	-3.67%
YoY %	57.88%	-111.76%	33.31%	-6.50%	-34.93%	6.58%	-	-
Horiz. %	79.87%	189.60%	89.54%	134.25%	126.05%	93.42%	100.00%	-
NP	-1,197,612	385,950	267,276	1,499,436	1,112,892	895,810	898,744	-
YoY %	-410.30%	44.40%	-82.17%	34.73%	24.23%	-0.33%	-	-
Horiz. %	-133.25%	42.94%	29.74%	166.84%	123.83%	99.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-880,856	549,008	444,682	1,573,214	963,138	799,178	736,312	-
YoY %	-260.45%	23.46%	-71.73%	63.34%	20.52%	8.54%	-	-
Horiz. %	-119.63%	74.56%	60.39%	213.66%	130.81%	108.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	57.38%	47.86%	19.70%	23.68%	22.22%	23.36%	-
YoY %	-	19.89%	142.94%	-16.81%	6.57%	-4.88%	-	-
Horiz. %	-	245.63%	204.88%	84.33%	101.37%	95.12%	100.00%	-
Total Cost	13,438,184	14,190,094	10,762,062	9,413,866	8,784,330	7,296,834	6,346,586	13.30%
YoY %	-5.30%	31.85%	14.32%	7.17%	20.39%	14.97%	-	-
Horiz. %	211.74%	223.59%	169.57%	148.33%	138.41%	114.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,411,839	22,191,750	21,182,083	22,156,783	21,732,345	20,634,513	18,326,349	2.62%
YoY %	-3.51%	4.77%	-4.40%	1.95%	5.32%	12.59%	-	-
Horiz. %	116.84%	121.09%	115.58%	120.90%	118.59%	112.59%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	21,411,839	22,191,750	21,182,083	22,156,783	21,732,345	20,634,513	18,326,349	2.62%
YoY %	-3.51%	4.77%	-4.40%	1.95%	5.32%	12.59%	-	-
Horiz. %	116.84%	121.09%	115.58%	120.90%	118.59%	112.59%	100.00%	-
NOSH	8,777,219	8,773,990	8,244,590	8,236,722	8,231,948	8,188,298	8,145,044	1.25%
YoY %	0.04%	6.42%	0.10%	0.06%	0.53%	0.53%	-	-
Horiz. %	107.76%	107.72%	101.22%	101.13%	101.07%	100.53%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-9.78%	2.65%	2.42%	13.74%	11.24%	10.93%	12.40%	-
YoY %	-469.06%	9.50%	-82.39%	22.24%	2.84%	-11.85%	-	-
Horiz. %	-78.87%	21.37%	19.52%	110.81%	90.65%	88.15%	100.00%	-
ROE	-4.11%	2.47%	2.10%	7.10%	4.43%	3.87%	4.02%	-
YoY %	-266.40%	17.62%	-70.42%	60.27%	14.47%	-3.73%	-	-
Horiz. %	-102.24%	61.44%	52.24%	176.62%	110.20%	96.27%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	139.49	166.18	133.82	132.50	120.23	100.05	88.95	7.77%
YoY %	-16.06%	24.18%	1.00%	10.21%	20.17%	12.48%	-	-
Horiz. %	156.82%	186.82%	150.44%	148.96%	135.17%	112.48%	100.00%	-
EPS	-11.08	5.26	4.38	19.10	11.70	9.76	9.04	-
YoY %	-310.65%	20.09%	-77.07%	63.25%	19.88%	7.96%	-	-
Horiz. %	-122.57%	58.19%	48.45%	211.28%	129.42%	107.96%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.44	2.53	2.57	2.69	2.64	2.52	2.25	1.35%
YoY %	-3.56%	-1.56%	-4.46%	1.89%	4.76%	12.00%	-	-
Horiz. %	108.44%	112.44%	114.22%	119.56%	117.33%	112.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 8,243,776
RPS	138.89	165.39	125.15	123.83	112.30	92.96	82.21	9.12%
YoY %	-16.02%	32.15%	1.07%	10.27%	20.80%	13.08%	-	-
Horiz. %	168.95%	201.18%	152.23%	150.63%	136.60%	113.08%	100.00%	-
EPS	-10.00	6.23	5.05	17.85	10.93	9.07	8.35	-
YoY %	-260.51%	23.37%	-71.71%	63.31%	20.51%	8.62%	-	-
Horiz. %	-119.76%	74.61%	60.48%	213.77%	130.90%	108.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.4296	2.5181	2.4035	2.5141	2.466	2.3414	2.0795	2.62%
YoY %	-3.51%	4.77%	-4.40%	1.95%	5.32%	12.59%	-	-
Horiz. %	116.84%	121.09%	115.58%	120.90%	118.59%	112.59%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	5.50	5.80	6.10	5.75	6.60	5.66	4.38	-
P/RPS	3.94	3.49	4.56	4.34	5.49	5.66	4.92	-3.63%
YoY %	12.89%	-23.46%	5.07%	-20.95%	-3.00%	15.04%	-	-
Horiz. %	80.08%	70.93%	92.68%	88.21%	111.59%	115.04%	100.00%	-
P/EPS	-54.79	92.67	113.06	30.10	56.41	57.99	48.45	-
YoY %	-159.12%	-18.03%	275.61%	-46.64%	-2.72%	19.69%	-	-
Horiz. %	-113.09%	191.27%	233.35%	62.13%	116.43%	119.69%	100.00%	-
EY	-1.83	1.08	0.88	3.32	1.77	1.72	2.06	-
YoY %	-269.44%	22.73%	-73.49%	87.57%	2.91%	-16.50%	-	-
Horiz. %	-88.83%	52.43%	42.72%	161.17%	85.92%	83.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.25	2.29	2.37	2.14	2.50	2.25	1.95	2.41%
YoY %	-1.75%	-3.38%	10.75%	-14.40%	11.11%	15.38%	-	-
Horiz. %	115.38%	117.44%	121.54%	109.74%	128.21%	115.38%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	27/08/20	30/08/19	28/08/18	23/08/17	25/08/16	26/08/15	28/08/14	-
Price	5.41	5.79	5.63	6.00	6.65	5.71	4.89	-
P/RPS	3.88	3.48	4.21	4.53	5.53	5.71	5.50	-5.64%
YoY %	11.49%	-17.34%	-7.06%	-18.08%	-3.15%	3.82%	-	-
Horiz. %	70.55%	63.27%	76.55%	82.36%	100.55%	103.82%	100.00%	-
P/EPS	-53.90	92.51	104.35	31.41	56.84	58.50	54.09	-
YoY %	-158.26%	-11.35%	232.22%	-44.74%	-2.84%	8.15%	-	-
Horiz. %	-99.65%	171.03%	192.92%	58.07%	105.08%	108.15%	100.00%	-
EY	-1.86	1.08	0.96	3.18	1.76	1.71	1.85	-
YoY %	-272.22%	12.50%	-69.81%	80.68%	2.92%	-7.57%	-	-
Horiz. %	-100.54%	58.38%	51.89%	171.89%	95.14%	92.43%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.22	2.29	2.19	2.23	2.52	2.27	2.17	0.38%
YoY %	-3.06%	4.57%	-1.79%	-11.51%	11.01%	4.61%	-	-
Horiz. %	102.30%	105.53%	100.92%	102.76%	116.13%	104.61%	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