[IHH] YoY TTM Result on 31-Mar-2020 [#1]

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	18,968,035	17,349,041	13,795,208	14,824,974	12,308,666	11,312,767	10,231,355	10.83%
YoY %	9.33%	25.76%	-6.95%	20.44%	8.80%	10.57%	-	-
Horiz. %	185.39%	169.57%	134.83%	144.90%	120.30%	110.57%	100.00%	-
PBT	3,388,451	2,590,388	1,411,361	598,281	849,678	728,233	1,048,415	21.58%
YoY %	30.81%	83.54%	135.90%	-29.59%	16.68%	-30.54%	-	-
Horiz. %	323.20%	247.08%	134.62%	57.07%	81.04%	69.46%	100.00%	-
Tax	-761,405	-276,630	-405,968	-441,157	-397,911	-313,549	-268,160	18.98%
YoY %	-175.24%	31.86%	7.98%	-10.87%	-26.91%	-16.93%	-	-
Horiz. %	283.94%	103.16%	151.39%	164.51%	148.39%	116.93%	100.00%	-
NP	2,627,046	2,313,758	1,005,393	157,124	451,767	414,684	780,255	22.41%
YoY %	13.54%	130.13%	539.87%	-65.22%	8.94%	-46.85%	-	-
Horiz. %	336.69%	296.54%	128.85%	20.14%	57.90%	53.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,445,658	1,980,163	984,289	142,180	659,962	557,142	846,921	19.32%
YoY %	23.51%	101.18%	592.28%	-78.46%	18.45%	-34.22%	-	-
Horiz. %	288.77%	233.81%	116.22%	16.79%	77.92%	65.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.47%	10.68%	28.76%	73.74%	46.83%	43.06%	25.58%	-
YoY %	110.39%	-62.87%	-61.00%	57.46%	8.76%	68.33%	-	-
Horiz. %	87.84%	41.75%	112.43%	288.27%	183.07%	168.33%	100.00%	-
Total Cost	16,340,989	15,035,283	12,789,815	14,667,850	11,856,899	10,898,083	9,451,100	9.55%
YoY %	8.68%	17.56%	-12.80%	23.71%	8.80%	15.31%	-	-
Horiz. %	172.90%	159.09%	135.33%	155.20%	125.46%	115.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,827,630	22,358,861	21,768,577	21,496,277	21,923,241	21,340,529	22,473,302	3.62%
YoY %	24.46%	2.71%	1.27%	-1.95%	2.73%	-5.04%	-	-
Horiz. %	123.83%	99.49%	96.86%	95.65%	97.55%	94.96%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	1,461,819	527,506	351,088	350,959	252,817	247,173	245,255	34.63%
YoY %	177.12%	50.25%	0.04%	38.82%	2.28%	0.78%	-	-
Horiz. %	596.04%	215.08%	143.15%	143.10%	103.08%	100.78%	100.00%	-
Div Payout %	59.77%	26.64%	35.67%	246.84%	38.31%	44.36%	28.96%	-
YoY %	124.36%	-25.32%	-85.55%	544.32%	-13.64%	53.18%	-	-
Horiz. %	206.39%	91.99%	123.17%	852.35%	132.29%	153.18%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	27,827,630	22,358,861	21,768,577	21,496,277	21,923,241	21,340,529	22,473,302	3.62%
YoY %	24.46%	2.71%	1.27%	-1.95%	2.73%	-5.04%	-	-
Horiz. %	123.83%	99.49%	96.86%	95.65%	97.55%	94.96%	100.00%	-
NOSH	8,806,991	8,802,701	8,779,073	8,773,990	8,769,296	8,239,596	8,231,978	1.13%
YoY %	0.05%	0.27%	0.06%	0.05%	6.43%	0.09%	-	-
Horiz. %	106.99%	106.93%	106.65%	106.58%	106.53%	100.09%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	13.85%	13.34%	7.29%	1.06%	3.67%	3.67%	7.63%	-
YoY %	3.82%	82.99%	587.74%	-71.12%	0.00%	-51.90%	-	-
Horiz. %	181.52%	174.84%	95.54%	13.89%	48.10%	48.10%	100.00%	-
ROE	8.79%	8.86%	4.52%	0.66%	3.01%	2.61%	3.77%	-
YoY %	-0.79%	96.02%	584.85%	-78.07%	15.33%	-30.77%	-	-
Horiz. %	233.16%	235.01%	119.89%	17.51%	79.84%	69.23%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	215.39	197.09	157.16	168.97	140.36	137.30	124.29	9.59%
YoY %	9.29%	25.41%	-6.99%	20.38%	2.23%	10.47%	-	-
Horiz. %	173.30%	158.57%	126.45%	135.95%	112.93%	110.47%	100.00%	-
EPS	27.77	22.49	11.21	1.62	7.53	6.76	10.29	17.98%
YoY %	23.48%	100.62%	591.98%	-78.49%	11.39%	-34.31%	-	-
Horiz. %	269.87%	218.56%	108.94%	15.74%	73.18%	65.69%	100.00%	-
DPS	16.60	6.00	4.00	4.00	2.88	3.00	3.00	32.97%
YoY %	176.67%	50.00%	0.00%	38.89%	-4.00%	0.00%	-	-
Horiz. %	553.33%	200.00%	133.33%	133.33%	96.00%	100.00%	100.00%	-
NAPS	3.16	2.54	2.48	2.45	2.50	2.59	2.73	2.46%
YoY %	24.41%	2.42%	1.22%	-2.00%	-3.47%	-5.13%	-	-
Horiz. %	115.75%	93.04%	90.84%	89.74%	91.58%	94.87%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 8,773,990
RPS	215.27	196.90	156.56	168.25	139.69	128.39	116.12	10.83%
YoY %	9.33%	25.77%	-6.95%	20.45%	8.80%	10.57%	-	-
Horiz. %	185.39%	169.57%	134.83%	144.89%	120.30%	110.57%	100.00%	-
EPS	27.76	22.47	11.17	1.61	7.49	6.32	9.61	19.32%
YoY %	23.54%	101.16%	593.79%	-78.50%	18.51%	-34.24%	-	-
Horiz. %	288.87%	233.82%	116.23%	16.75%	77.94%	65.76%	100.00%	-
DPS	16.59	5.99	3.98	3.98	2.87	2.81	2.78	34.66%
YoY %	176.96%	50.50%	0.00%	38.68%	2.14%	1.08%	-	-
Horiz. %	596.76%	215.47%	143.17%	143.17%	103.24%	101.08%	100.00%	-
NAPS	3.1582	2.5375	2.4706	2.4396	2.4881	2.422	2.5505	3.62%
YoY %	24.46%	2.71%	1.27%	-1.95%	2.73%	-5.04%	-	-
Horiz. %	123.83%	99.49%	96.87%	95.65%	97.55%	94.96%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	5.75	6.20	5.32	5.16	5.77	6.05	6.00	-
P/RPS	2.67	3.15	3.39	3.05	4.11	4.41	4.83	-9.40%
YoY %	-15.24%	-7.08%	11.15%	-25.79%	-6.80%	-8.70%	-	-
Horiz. %	55.28%	65.22%	70.19%	63.15%	85.09%	91.30%	100.00%	-
P/EPS	20.70	27.56	47.44	318.43	76.67	89.47	58.32	-15.84%
YoY %	-24.89%	-41.91%	-85.10%	315.33%	-14.31%	53.41%	-	-
Horiz. %	35.49%	47.26%	81.34%	546.00%	131.46%	153.41%	100.00%	-
EY	4.83	3.63	2.11	0.31	1.30	1.12	1.71	18.88%
YoY %	33.06%	72.04%	580.65%	-76.15%	16.07%	-34.50%	-	-
Horiz. %	282.46%	212.28%	123.39%	18.13%	76.02%	65.50%	100.00%	-
DY	2.89	0.97	0.75	0.78	0.50	0.50	0.50	33.94%
YoY %	197.94%	29.33%	-3.85%	56.00%	0.00%	0.00%	-	-
Horiz. %	578.00%	194.00%	150.00%	156.00%	100.00%	100.00%	100.00%	-
P/NAPS	1.82	2.44	2.15	2.11	2.31	2.34	2.20	-3.10%
YoY %	-25.41%	13.49%	1.90%	-8.66%	-1.28%	6.36%	-	-
Horiz. %	82.73%	110.91%	97.73%	95.91%	105.00%	106.36%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	31/05/23	26/05/22	01/06/21	29/06/20	30/05/19	25/05/18	19/05/17	-
Price	5.77	6.49	5.39	5.60	5.48	6.26	6.00	-
P/RPS	2.68	3.29	3.43	3.31	3.90	4.56	4.83	-9.34%
YoY %	-18.54%	-4.08%	3.63%	-15.13%	-14.47%	-5.59%	-	-
Horiz. %	55.49%	68.12%	71.01%	68.53%	80.75%	94.41%	100.00%	-
P/EPS	20.78	28.85	48.07	345.58	72.82	92.58	58.32	-15.79%
YoY %	-27.97%	-39.98%	-86.09%	374.57%	-21.34%	58.74%	-	-
Horiz. %	35.63%	49.47%	82.42%	592.56%	124.86%	158.74%	100.00%	-
EY	4.81	3.47	2.08	0.29	1.37	1.08	1.71	18.80%
YoY %	38.62%	66.83%	617.24%	-78.83%	26.85%	-36.84%	-	-
Horiz. %	281.29%	202.92%	121.64%	16.96%	80.12%	63.16%	100.00%	-
DY	2.88	0.92	0.74	0.71	0.53	0.48	0.50	33.86%
YoY %	213.04%	24.32%	4.23%	33.96%	10.42%	-4.00%	-	-
Horiz. %	576.00%	184.00%	148.00%	142.00%	106.00%	96.00%	100.00%	-
P/NAPS	1.83	2.56	2.17	2.29	2.19	2.42	2.20	-3.02%
YoY %	-28.52%	17.97%	-5.24%	4.57%	-9.50%	10.00%	-	-
Horiz. %	83.18%	116.36%	98.64%	104.09%	99.55%	110.00%	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