[IHH] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	12,851,489	14,768,514	11,140,778	11,010,008	9,853,882	8,214,133	7,208,810	10.10%
YoY %	-12.98%	32.56%	1.19%	11.73%	19.96%	13.95%	-	-
Horiz. %	178.27%	204.87%	154.54%	152.73%	136.69%	113.95%	100.00%	-
PBT	-124,560	1,129,324	-80,544	1,416,074	1,269,696	873,000	1,056,236	-
YoY %	-111.03%	1,502.12%	-105.69%	11.53%	45.44%	-17.35%	-	-
Horiz. %	-11.79%	106.92%	-7.63%	134.07%	120.21%	82.65%	100.00%	-
Tax	-261,600	-496,224	-213,892	-359,432	-316,093	-182,526	-245,380	1.07%
YoY %	47.28%	-132.00%	40.49%	-13.71%	-73.18%	25.61%	-	-
Horiz. %	106.61%	202.23%	87.17%	146.48%	128.82%	74.39%	100.00%	-
NP	-386,160	633,100	-294,436	1,056,642	953,602	690,473	810,856	-
YoY %	-161.00%	315.02%	-127.87%	10.81%	38.11%	-14.85%	-	-
Horiz. %	-47.62%	78.08%	-36.31%	130.31%	117.60%	85.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-173,968	681,128	157,693	1,158,264	873,152	690,769	686,750	-
YoY %	-125.54%	331.93%	-86.39%	32.65%	26.40%	0.59%	-	-
Horiz. %	-25.33%	99.18%	22.96%	168.66%	127.14%	100.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	43.94%	-	25.38%	24.90%	20.91%	23.23%	-
YoY %	-	0.00%	-	1.93%	19.08%	-9.99%	-	-
Horiz. %	-	189.15%	-	109.26%	107.19%	90.01%	100.00%	-
Total Cost	13,237,649	14,135,414	11,435,214	9,953,365	8,900,280	7,523,660	6,397,954	12.87%
YoY %	-6.35%	23.61%	14.89%	11.83%	18.30%	17.59%	-	-
Horiz. %	206.90%	220.94%	178.73%	155.57%	139.11%	117.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,240,871	22,285,935	21,353,811	22,327,882	21,965,915	22,250,217	18,529,208	2.30%
YoY %	-4.69%	4.37%	-4.36%	1.65%	-1.28%	20.08%	-	-
Horiz. %	114.63%	120.27%	115.24%	120.50%	118.55%	120.08%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	21,240,871	22,285,935	21,353,811	22,327,882	21,965,915	22,250,217	18,529,208	2.30%
YoY %	-4.69%	4.37%	-4.36%	1.65%	-1.28%	20.08%	-	-
Horiz. %	114.63%	120.27%	115.24%	120.50%	118.55%	120.08%	100.00%	-
NOSH	8,777,219	8,773,990	8,244,803	8,239,109	8,226,934	8,210,412	8,162,646	1.21%
YoY %	0.04%	6.42%	0.07%	0.15%	0.20%	0.59%	-	-
Horiz. %	107.53%	107.49%	101.01%	100.94%	100.79%	100.59%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	-3.00%	4.29%	-2.64%	9.60%	9.68%	8.41%	11.25%	-
YoY %	-169.93%	262.50%	-127.50%	-0.83%	15.10%	-25.24%	-	-
Horiz. %	-26.67%	38.13%	-23.47%	85.33%	86.04%	74.76%	100.00%	-
ROE	-0.82%	3.06%	0.74%	5.19%	3.98%	3.10%	3.71%	-
YoY %	-126.80%	313.51%	-85.74%	30.40%	28.39%	-16.44%	-	-
Horiz. %	-22.10%	82.48%	19.95%	139.89%	107.28%	83.56%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	146.42	168.32	135.13	133.63	119.78	100.05	88.31	8.78%
YoY %	-13.01%	24.56%	1.12%	11.56%	19.72%	13.29%	-	-
Horiz. %	165.80%	190.60%	153.02%	151.32%	135.64%	113.29%	100.00%	-
EPS	-3.01	6.76	0.89	13.80	10.61	8.41	8.41	-
YoY %	-144.53%	659.55%	-93.55%	30.07%	26.16%	0.00%	-	-
Horiz. %	-35.79%	80.38%	10.58%	164.09%	126.16%	100.00%	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	2.42	2.54	2.59	2.71	2.67	2.71	2.27	1.07%
YoY %	-4.72%	-1.93%	-4.43%	1.50%	-1.48%	19.38%	-	-
Horiz. %	106.61%	111.89%	114.10%	119.38%	117.62%	119.38%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 8,239,109
RPS	145.83	167.58	126.41	124.93	111.81	93.21	81.80	10.10%
YoY %	-12.98%	32.57%	1.18%	11.73%	19.95%	13.95%	-	-
Horiz. %	178.28%	204.87%	154.54%	152.73%	136.69%	113.95%	100.00%	-
EPS	-1.97	7.73	1.79	13.14	9.91	7.84	7.79	-
YoY %	-125.49%	331.84%	-86.38%	32.59%	26.40%	0.64%	-	-
Horiz. %	-25.29%	99.23%	22.98%	168.68%	127.21%	100.64%	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	2.4102	2.5288	2.423	2.5335	2.4925	2.5247	2.1025	2.30%
YoY %	-4.69%	4.37%	-4.36%	1.64%	-1.28%	20.08%	-	-
Horiz. %	114.63%	120.28%	115.24%	120.50%	118.55%	120.08%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	5.20	5.68	5.21	5.75	6.33	5.97	5.08	-
P/RPS	3.55	3.37	3.86	4.30	5.28	5.97	5.75	-7.71%
YoY %	5.34%	-12.69%	-10.23%	-18.56%	-11.56%	3.83%	-	-
Horiz. %	61.74%	58.61%	67.13%	74.78%	91.83%	103.83%	100.00%	-
P/EPS	-262.36	73.17	272.40	40.90	59.64	70.96	60.38	-
YoY %	-458.56%	-73.14%	566.01%	-31.42%	-15.95%	17.52%	-	-
Horiz. %	-434.51%	121.18%	451.14%	67.74%	98.77%	117.52%	100.00%	-
EY	-0.38	1.37	0.37	2.44	1.68	1.41	1.66	-
YoY %	-127.74%	270.27%	-84.84%	45.24%	19.15%	-15.06%	-	-
Horiz. %	-22.89%	82.53%	22.29%	146.99%	101.20%	84.94%	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	2.15	2.24	2.01	2.12	2.37	2.20	2.24	-0.68%
YoY %	-4.02%	11.44%	-5.19%	-10.55%	7.73%	-1.79%	-	-
Horiz. %	95.98%	100.00%	89.73%	94.64%	105.80%	98.21%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/20	29/11/19	27/11/18	27/11/17	24/11/16	26/11/15	25/11/14	-
Price	5.60	5.37	4.92	5.65	6.39	6.56	4.94	-
P/RPS	3.82	3.19	3.64	4.23	5.33	6.56	5.59	-6.14%
YoY %	19.75%	-12.36%	-13.95%	-20.64%	-18.75%	17.35%	-	-
Horiz. %	68.34%	57.07%	65.12%	75.67%	95.35%	117.35%	100.00%	-
P/EPS	-282.54	69.17	257.23	40.19	60.21	77.97	58.72	-
YoY %	-508.47%	-73.11%	540.03%	-33.25%	-22.78%	32.78%	-	-
Horiz. %	-481.16%	117.80%	438.06%	68.44%	102.54%	132.78%	100.00%	-
EY	-0.35	1.45	0.39	2.49	1.66	1.28	1.70	-
YoY %	-124.14%	271.79%	-84.34%	50.00%	29.69%	-24.71%	-	-
Horiz. %	-20.59%	85.29%	22.94%	146.47%	97.65%	75.29%	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	2.31	2.11	1.90	2.08	2.39	2.42	2.18	0.96%
YoY %	9.48%	11.05%	-8.65%	-12.97%	-1.24%	11.01%	-	-
Horiz. %	105.96%	96.79%	87.16%	95.41%	109.63%	111.01%	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