[IHH] YoY TTM Result on 30-Jun-2020 [#2]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	19,268,363	17,452,340	15,500,369	13,744,749	13,294,285	11,200,657	10,529,925	10.59%
YoY %	10.41%	12.59%	12.77%	3.39%	18.69%	6.37%	-	-
Horiz. %	182.99%	165.74%	147.20%	130.53%	126.25%	106.37%	100.00%	-
PBT	3,051,933	2,800,434	2,311,856	100,605	948,897	487,117	1,082,122	18.85%
YoY %	8.98%	21.13%	2,197.95%	-89.40%	94.80%	-54.99%	-	-
Horiz. %	282.03%	258.79%	213.64%	9.30%	87.69%	45.01%	100.00%	-
Tax	-774,332	-298,391	-528,233	-377,544	-399,700	-273,369	-280,858	18.40%
YoY %	-159.50%	43.51%	-39.91%	5.54%	-46.21%	2.67%	-	-
Horiz. %	275.70%	106.24%	188.08%	134.43%	142.31%	97.33%	100.00%	-
NP	2,277,601	2,502,043	1,783,623	-276,939	549,197	213,748	801,264	19.00%
YoY %	-8.97%	40.28%	744.05%	-150.43%	156.94%	-73.32%	-	-
Horiz. %	284.25%	312.26%	222.60%	-34.56%	68.54%	26.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,135,386	2,108,961	1,588,237	-163,456	679,850	405,687	917,391	15.11%
YoY %	1.25%	32.79%	1,071.66%	-124.04%	67.58%	-55.78%	-	-
Horiz. %	232.77%	229.89%	173.13%	-17.82%	74.11%	44.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.37%	10.66%	22.85%	375.27%	42.12%	56.12%	25.95%	-
YoY %	137.99%	-53.35%	-93.91%	790.95%	-24.95%	116.26%	-	-
Horiz. %	97.76%	41.08%	88.05%	1,446.13%	162.31%	216.26%	100.00%	-
Total Cost	16,990,762	14,950,297	13,716,746	14,021,688	12,745,088	10,986,909	9,728,661	9.73%
YoY %	13.65%	8.99%	-2.17%	10.02%	16.00%	12.93%	-	-
Horiz. %	174.65%	153.67%	140.99%	144.13%	131.01%	112.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,477,812	25,615,962	22,211,055	21,411,839	22,191,750	21,182,083	22,175,758	3.63%
YoY %	7.27%	15.33%	3.73%	-3.51%	4.77%	-4.48%	-	-
Horiz. %	123.91%	115.51%	100.16%	96.56%	100.07%	95.52%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	1,770,064	527,506	351,088	350,959	252,817	247,173	245,255	38.99%
YoY %	235.55%	50.25%	0.04%	38.82%	2.28%	0.78%	-	-
Horiz. %	721.72%	215.08%	143.15%	143.10%	103.08%	100.78%	100.00%	-
Div Payout %	82.89%	25.01%	22.11%	0.00%	37.19%	60.93%	26.73%	-
YoY %	231.43%	13.12%	0.00%	0.00%	-38.96%	127.95%	-	-
Horiz. %	310.10%	93.57%	82.72%	0.00%	139.13%	227.95%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	27,477,812	25,615,962	22,211,055	21,411,839	22,191,750	21,182,083	22,175,758	3.63%
YoY %	7.27%	15.33%	3.73%	-3.51%	4.77%	-4.48%	-	-
Horiz. %	123.91%	115.51%	100.16%	96.56%	100.07%	95.52%	100.00%	-
NOSH	8,806,991	8,802,781	8,779,073	8,777,219	8,773,990	8,244,590	8,243,776	1.10%
YoY %	0.05%	0.27%	0.02%	0.04%	6.42%	0.01%	-	-
Horiz. %	106.83%	106.78%	106.49%	106.47%	106.43%	100.01%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	11.82%	14.34%	11.51%	-2.01%	4.13%	1.91%	7.61%	-
YoY %	-17.57%	24.59%	672.64%	-148.67%	116.23%	-74.90%	-	-
Horiz. %	155.32%	188.44%	151.25%	-26.41%	54.27%	25.10%	100.00%	-
ROE	7.77%	8.23%	7.15%	-0.76%	3.06%	1.92%	4.14%	-
YoY %	-5.59%	15.10%	1,040.79%	-124.84%	59.38%	-53.62%	-	-
Horiz. %	187.68%	198.79%	172.71%	-18.36%	73.91%	46.38%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	218.78	198.26	176.56	156.63	151.56	135.90	127.73	9.37%
YoY %	10.35%	12.29%	12.72%	3.35%	11.52%	6.40%	-	-
Horiz. %	171.28%	155.22%	138.23%	122.63%	118.66%	106.40%	100.00%	-
EPS	24.25	23.96	18.09	-1.86	7.75	4.92	11.13	13.85%
YoY %	1.21%	32.45%	1,072.58%	-124.00%	57.52%	-55.80%	-	-
Horiz. %	217.88%	215.27%	162.53%	-16.71%	69.63%	44.20%	100.00%	-
DPS	20.10	6.00	4.00	4.00	2.88	3.00	3.00	37.28%
YoY %	235.00%	50.00%	0.00%	38.89%	-4.00%	0.00%	-	-
Horiz. %	670.00%	200.00%	133.33%	133.33%	96.00%	100.00%	100.00%	-
NAPS	3.12	2.91	2.53	2.44	2.53	2.57	2.69	2.50%
YoY %	7.22%	15.02%	3.69%	-3.56%	-1.56%	-4.46%	-	-
Horiz. %	115.99%	108.18%	94.05%	90.71%	94.05%	95.54%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 8,777,219
RPS	218.68	198.07	175.92	155.99	150.88	127.12	119.51	10.58%
YoY %	10.41%	12.59%	12.78%	3.39%	18.69%	6.37%	-	-
Horiz. %	182.98%	165.74%	147.20%	130.52%	126.25%	106.37%	100.00%	-
EPS	24.24	23.94	18.03	-1.86	7.72	4.60	10.41	15.12%
YoY %	1.25%	32.78%	1,069.35%	-124.09%	67.83%	-55.81%	-	-
Horiz. %	232.85%	229.97%	173.20%	-17.87%	74.16%	44.19%	100.00%	-
DPS	20.09	5.99	3.98	3.98	2.87	2.81	2.78	39.02%
YoY %	235.39%	50.50%	0.00%	38.68%	2.14%	1.08%	-	-
Horiz. %	722.66%	215.47%	143.17%	143.17%	103.24%	101.08%	100.00%	-
NAPS	3.1185	2.9072	2.5208	2.4301	2.5186	2.404	2.5168	3.63%
YoY %	7.27%	15.33%	3.73%	-3.51%	4.77%	-4.48%	-	-
Horiz. %	123.91%	115.51%	100.16%	96.56%	100.07%	95.52%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	5.89	6.45	5.47	5.50	5.80	6.10	5.75	-
P/RPS	2.69	3.25	3.10	3.51	3.83	4.49	4.50	-8.21%
YoY %	-17.23%	4.84%	-11.68%	-8.36%	-14.70%	-0.22%	-	-
Horiz. %	59.78%	72.22%	68.89%	78.00%	85.11%	99.78%	100.00%	-
P/EPS	24.29	26.92	30.24	-295.27	74.83	123.93	51.67	-11.81%
YoY %	-9.77%	-10.98%	110.24%	-494.59%	-39.62%	139.85%	-	-
Horiz. %	47.01%	52.10%	58.53%	-571.45%	144.82%	239.85%	100.00%	-
EY	4.12	3.71	3.31	-0.34	1.34	0.81	1.94	13.36%
YoY %	11.05%	12.08%	1,073.53%	-125.37%	65.43%	-58.25%	-	-
Horiz. %	212.37%	191.24%	170.62%	-17.53%	69.07%	41.75%	100.00%	-
DY	3.41	0.93	0.73	0.73	0.50	0.49	0.52	36.79%
YoY %	266.67%	27.40%	0.00%	46.00%	2.04%	-5.77%	-	-
Horiz. %	655.77%	178.85%	140.38%	140.38%	96.15%	94.23%	100.00%	-
P/NAPS	1.89	2.22	2.16	2.25	2.29	2.37	2.14	-2.04%
YoY %	-14.86%	2.78%	-4.00%	-1.75%	-3.38%	10.75%	-	-
Horiz. %	88.32%	103.74%	100.93%	105.14%	107.01%	110.75%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	25/08/22	26/08/21	27/08/20	30/08/19	28/08/18	23/08/17	-
Price	6.00	6.37	5.84	5.41	5.79	5.63	6.00	-
P/RPS	2.74	3.21	3.31	3.45	3.82	4.14	4.70	-8.59%
YoY %	-14.64%	-3.02%	-4.06%	-9.69%	-7.73%	-11.91%	-	-
Horiz. %	58.30%	68.30%	70.43%	73.40%	81.28%	88.09%	100.00%	-
P/EPS	24.75	26.59	32.28	-290.44	74.70	114.38	53.92	-12.16%
YoY %	-6.92%	-17.63%	111.11%	-488.81%	-34.69%	112.13%	-	-
Horiz. %	45.90%	49.31%	59.87%	-538.65%	138.54%	212.13%	100.00%	-
EY	4.04	3.76	3.10	-0.34	1.34	0.87	1.85	13.89%
YoY %	7.45%	21.29%	1,011.76%	-125.37%	54.02%	-52.97%	-	-
Horiz. %	218.38%	203.24%	167.57%	-18.38%	72.43%	47.03%	100.00%	-
DY	3.35	0.94	0.68	0.74	0.50	0.53	0.50	37.28%
YoY %	256.38%	38.24%	-8.11%	48.00%	-5.66%	6.00%	-	-
Horiz. %	670.00%	188.00%	136.00%	148.00%	100.00%	106.00%	100.00%	-
P/NAPS	1.92	2.19	2.31	2.22	2.29	2.19	2.23	-2.46%
YoY %	-12.33%	-5.19%	4.05%	-3.06%	4.57%	-1.79%	-	-
Horiz. %	86.10%	98.21%	103.59%	99.55%	102.69%	98.21%	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