[IHH] YoY Quarter Result on 30-Sep-2018 [#3]

Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -163.03%
YoY- -226.78%
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 4,444,996 3,518,331 3,788,364 2,840,915 2,800,855 2,441,801 2,064,278 13.62%
PBT 616,618 395,969 394,263 -316,711 128,417 223,138 78,865 40.83%
Tax 59,040 -86,783 -112,413 -37,754 -85,653 -64,382 -8,915 -
NP 675,658 309,186 281,850 -354,465 42,764 158,756 69,950 45.88%
-
NP to SH 550,000 309,952 236,342 -104,071 82,091 173,295 118,488 29.12%
-
Tax Rate -9.57% 21.92% 28.51% - 66.70% 28.85% 11.30% -
Total Cost 3,769,338 3,209,145 3,506,514 3,195,380 2,758,091 2,283,045 1,994,328 11.18%
-
Net Worth 22,564,887 21,240,871 22,285,935 21,353,811 22,327,882 21,928,800 22,298,782 0.19%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 22,564,887 21,240,871 22,285,935 21,353,811 22,327,882 21,928,800 22,298,782 0.19%
NOSH 8,783,246 8,777,219 8,773,990 8,244,803 8,239,109 8,213,033 8,228,333 1.09%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 15.20% 8.79% 7.44% -12.48% 1.53% 6.50% 3.39% -
ROE 2.44% 1.46% 1.06% -0.49% 0.37% 0.79% 0.53% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 50.63 40.08 43.18 34.46 33.99 29.73 25.09 12.40%
EPS 6.01 3.28 2.44 -1.53 0.80 2.11 1.44 26.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.57 2.42 2.54 2.59 2.71 2.67 2.71 -0.87%
Adjusted Per Share Value based on latest NOSH - 8,244,803
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 50.44 39.92 42.99 32.24 31.78 27.71 23.42 13.62%
EPS 6.24 3.52 2.68 -1.18 0.93 1.97 1.34 29.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5604 2.4102 2.5288 2.423 2.5335 2.4882 2.5302 0.19%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 6.70 5.20 5.68 5.21 5.75 6.33 5.97 -
P/RPS 13.23 12.97 13.16 15.12 16.91 21.29 23.80 -9.31%
P/EPS 106.96 147.25 210.87 -412.75 577.10 300.00 414.58 -20.19%
EY 0.93 0.68 0.47 -0.24 0.17 0.33 0.24 25.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.15 2.24 2.01 2.12 2.37 2.20 2.88%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 26/11/20 29/11/19 27/11/18 27/11/17 24/11/16 26/11/15 -
Price 6.60 5.60 5.37 4.92 5.65 6.39 6.56 -
P/RPS 13.04 13.97 12.44 14.28 16.62 21.49 26.15 -10.94%
P/EPS 105.36 158.58 199.36 -389.77 567.06 302.84 455.56 -21.63%
EY 0.95 0.63 0.50 -0.26 0.18 0.33 0.22 27.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.31 2.11 1.90 2.08 2.39 2.42 1.00%

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

Post a Comment