[IHH] YoY TTM 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
TTM Result
Revenue	13,744,749	13,294,285	11,200,657	10,529,925	9,307,757	7,817,676	7,074,516	11.69%
YoY %	3.39%	18.69%	6.37%	13.13%	19.06%	10.50%	-	-
Horiz. %	194.29%	187.92%	158.32%	148.84%	131.57%	110.50%	100.00%	-
PBT	100,605	948,897	487,117	1,082,122	1,370,788	1,210,690	1,046,204	-32.28%
YoY %	-89.40%	94.80%	-54.99%	-21.06%	13.22%	15.72%	-	-
Horiz. %	9.62%	90.70%	46.56%	103.43%	131.02%	115.72%	100.00%	-
Tax	-377,544	-399,700	-273,369	-280,858	-210,152	-268,873	-210,298	10.23%
YoY %	5.54%	-46.21%	2.67%	-33.65%	21.84%	-27.85%	-	-
Horiz. %	179.53%	190.06%	129.99%	133.55%	99.93%	127.85%	100.00%	-
NP	-276,939	549,197	213,748	801,264	1,160,636	941,817	835,906	-
YoY %	-150.43%	156.94%	-73.32%	-30.96%	23.23%	12.67%	-	-
Horiz. %	-33.13%	65.70%	25.57%	95.86%	138.85%	112.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-163,456	679,850	405,687	917,391	1,015,883	785,724	715,285	-
YoY %	-124.04%	67.58%	-55.78%	-9.70%	29.29%	9.85%	-	-
Horiz. %	-22.85%	95.05%	56.72%	128.26%	142.02%	109.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	375.27%	42.12%	56.12%	25.95%	15.33%	22.21%	20.10%	-
YoY %	790.95%	-24.95%	116.26%	69.28%	-30.98%	10.50%	-	-
Horiz. %	1,867.01%	209.55%	279.20%	129.10%	76.27%	110.50%	100.00%	-
Total Cost	14,021,688	12,745,088	10,986,909	9,728,661	8,147,121	6,875,859	6,238,610	14.43%
YoY %	10.02%	16.00%	12.93%	19.41%	18.49%	10.21%	-	-
Horiz. %	224.76%	204.29%	176.11%	155.94%	130.59%	110.21%	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	22,175,758	21,728,436	20,677,325	18,378,281	2.57%
YoY %	-3.51%	4.77%	-4.48%	2.06%	5.08%	12.51%	-	-
Horiz. %	116.51%	120.75%	115.26%	120.66%	118.23%	112.51%	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	350,959	252,817	247,173	245,255	246,537	244,943	1,626	144.71%
YoY %	38.82%	2.28%	0.78%	-0.52%	0.65%	14,964.15%	-	-
Horiz. %	21,584.19%	15,548.40%	15,201.29%	15,083.33%	15,162.18%	15,064.15%	100.00%	-
Div Payout %	0.00%	37.19%	60.93%	26.73%	24.27%	31.17%	0.23%	-
YoY %	0.00%	-38.96%	127.95%	10.14%	-22.14%	13,452.17%	-	-
Horiz. %	0.00%	16,169.57%	26,491.30%	11,621.74%	10,552.17%	13,552.17%	100.00%	-

	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	22,175,758	21,728,436	20,677,325	18,378,281	2.57%
YoY %	-3.51%	4.77%	-4.48%	2.06%	5.08%	12.51%	-	-
Horiz. %	116.51%	120.75%	115.26%	120.66%	118.23%	112.51%	100.00%	-
NOSH	8,777,219	8,773,990	8,244,590	8,243,776	8,230,468	8,205,287	8,168,125	1.20%
YoY %	0.04%	6.42%	0.01%	0.16%	0.31%	0.45%	-	-
Horiz. %	107.46%	107.42%	100.94%	100.93%	100.76%	100.45%	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	-2.01%	4.13%	1.91%	7.61%	12.47%	12.05%	11.82%	-
YoY %	-148.67%	116.23%	-74.90%	-38.97%	3.49%	1.95%	-	-
Horiz. %	-17.01%	34.94%	16.16%	64.38%	105.50%	101.95%	100.00%	-
ROE	-0.76%	3.06%	1.92%	4.14%	4.68%	3.80%	3.89%	-
YoY %	-124.84%	59.38%	-53.62%	-11.54%	23.16%	-2.31%	-	-
Horiz. %	-19.54%	78.66%	49.36%	106.43%	120.31%	97.69%	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	156.63	151.56	135.90	127.73	113.09	95.28	86.61	10.36%
YoY %	3.35%	11.52%	6.40%	12.95%	18.69%	10.01%	-	-
Horiz. %	180.85%	174.99%	156.91%	147.48%	130.57%	110.01%	100.00%	-
EPS	-1.86	7.75	4.92	11.13	12.34	9.58	8.76	-
YoY %	-124.00%	57.52%	-55.80%	-9.81%	28.81%	9.36%	-	-
Horiz. %	-21.23%	88.47%	56.16%	127.05%	140.87%	109.36%	100.00%	-
DPS	4.00	2.88	3.00	3.00	3.00	3.00	0.02	141.63%
YoY %	38.89%	-4.00%	0.00%	0.00%	0.00%	14,900.00%	-	-
Horiz. %	20,000.00%	14,400.00%	15,000.00%	15,000.00%	15,000.00%	15,000.00%	100.00%	-
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	155.99	150.88	127.12	119.51	105.64	88.73	80.29	11.69%
YoY %	3.39%	18.69%	6.37%	13.13%	19.06%	10.51%	-	-
Horiz. %	194.28%	187.92%	158.33%	148.85%	131.57%	110.51%	100.00%	-
EPS	-1.86	7.72	4.60	10.41	11.53	8.92	8.12	-
YoY %	-124.09%	67.83%	-55.81%	-9.71%	29.26%	9.85%	-	-
Horiz. %	-22.91%	95.07%	56.65%	128.20%	142.00%	109.85%	100.00%	-
DPS	3.98	2.87	2.81	2.78	2.80	2.78	0.02	141.43%
YoY %	38.68%	2.14%	1.08%	-0.71%	0.72%	13,800.00%	-	-
Horiz. %	19,900.00%	14,350.00%	14,050.00%	13,900.00%	14,000.00%	13,900.00%	100.00%	-
NAPS	2.4301	2.5186	2.404	2.5168	2.466	2.3467	2.0858	2.57%
YoY %	-3.51%	4.77%	-4.48%	2.06%	5.08%	12.51%	-	-
Horiz. %	116.51%	120.75%	115.26%	120.66%	118.23%	112.51%	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	3.51	3.83	4.49	4.50	5.84	5.94	5.06	-5.90%
YoY %	-8.36%	-14.70%	-0.22%	-22.95%	-1.68%	17.39%	-	-
Horiz. %	69.37%	75.69%	88.74%	88.93%	115.42%	117.39%	100.00%	-
P/EPS	-295.27	74.83	123.93	51.67	53.47	59.11	50.02	-
YoY %	-494.59%	-39.62%	139.85%	-3.37%	-9.54%	18.17%	-	-
Horiz. %	-590.30%	149.60%	247.76%	103.30%	106.90%	118.17%	100.00%	-
EY	-0.34	1.34	0.81	1.94	1.87	1.69	2.00	-
YoY %	-125.37%	65.43%	-58.25%	3.74%	10.65%	-15.50%	-	-
Horiz. %	-17.00%	67.00%	40.50%	97.00%	93.50%	84.50%	100.00%	-
DY	0.73	0.50	0.49	0.52	0.45	0.53	0.00	-
YoY %	46.00%	2.04%	-5.77%	15.56%	-15.09%	0.00%	-	-
Horiz. %	137.74%	94.34%	92.45%	98.11%	84.91%	100.00%	-	-
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	3.45	3.82	4.14	4.70	5.88	5.99	5.65	-7.88%
YoY %	-9.69%	-7.73%	-11.91%	-20.07%	-1.84%	6.02%	-	-
Horiz. %	61.06%	67.61%	73.27%	83.19%	104.07%	106.02%	100.00%	-
P/EPS	-290.44	74.70	114.38	53.92	53.88	59.63	55.84	-
YoY %	-488.81%	-34.69%	112.13%	0.07%	-9.64%	6.79%	-	-
Horiz. %	-520.13%	133.78%	204.84%	96.56%	96.49%	106.79%	100.00%	-
EY	-0.34	1.34	0.87	1.85	1.86	1.68	1.79	-
YoY %	-125.37%	54.02%	-52.97%	-0.54%	10.71%	-6.15%	-	-
Horiz. %	-18.99%	74.86%	48.60%	103.35%	103.91%	93.85%	100.00%	-
DY	0.74	0.50	0.53	0.50	0.45	0.53	0.00	-
YoY %	48.00%	-5.66%	6.00%	11.11%	-15.09%	0.00%	-	-
Horiz. %	139.62%	94.34%	100.00%	94.34%	84.91%	100.00%	-	-
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