[IHH] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Cumulative Result
Revenue	5,142,406	17,988,687	13,131,872	8,536,628	4,163,058	17,131,763	12,661,047	-45.18%
YoY %	-71.41%	36.98%	53.83%	105.06%	-75.70%	35.31%	-	-
Horiz. %	40.62%	142.08%	103.72%	67.42%	32.88%	135.31%	100.00%	-
PBT	1,792,508	2,217,091	2,012,914	1,499,657	621,148	2,555,737	1,871,578	-2.83%
YoY %	-19.15%	10.14%	34.22%	141.43%	-75.70%	36.56%	-	-
Horiz. %	95.78%	118.46%	107.55%	80.13%	33.19%	136.56%	100.00%	-
Tax	-240,544	-571,949	-384,202	-195,228	-51,088	-379,152	-216,949	7.13%
YoY %	57.94%	-48.87%	-96.80%	-282.14%	86.53%	-74.77%	-	-
Horiz. %	110.88%	263.63%	177.09%	89.99%	23.55%	174.77%	100.00%	-
NP	1,551,964	1,645,142	1,628,712	1,304,429	570,060	2,176,585	1,654,629	-4.18%
YoY %	-5.66%	1.01%	24.86%	128.82%	-73.81%	31.55%	-	-
Horiz. %	93.80%	99.43%	98.43%	78.84%	34.45%	131.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,390,519	1,548,398	1,357,125	1,105,363	493,259	1,862,525	1,408,927	-0.87%
YoY %	-10.20%	14.09%	22.78%	124.09%	-73.52%	32.19%	-	-
Horiz. %	98.69%	109.90%	96.32%	78.45%	35.01%	132.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.42%	25.80%	19.09%	13.02%	8.22%	14.84%	11.59%	-
YoY %	-47.98%	35.15%	46.62%	58.39%	-44.61%	28.04%	-	-
Horiz. %	115.79%	222.61%	164.71%	112.34%	70.92%	128.04%	100.00%	-
Total Cost	3,590,442	16,343,545	11,503,160	7,232,199	3,592,998	14,955,178	11,006,418	-52.64%
YoY %	-78.03%	42.08%	59.05%	101.29%	-75.97%	35.88%	-	-
Horiz. %	32.62%	148.49%	104.51%	65.71%	32.64%	135.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	27,827,630	26,153,949	26,152,457	25,615,962	22,358,861	22,419,033	22,564,887	15.01%
YoY %	6.40%	0.01%	2.09%	14.57%	-0.27%	-0.65%	-	-
Horiz. %	123.32%	115.91%	115.90%	113.52%	99.09%	99.35%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Dividend
Div	845,396	616,423	-	-	-	527,506	-	-
YoY %	37.15%	0.00%	-	-	-	0.00%	-	-
Horiz. %	160.26%	116.86%	-	-	-	100.00%	-	-
Div Payout %	60.80%	39.81%	-	-	-	28.32%	-	-
YoY %	52.73%	0.00%	-	-	-	0.00%	-	-
Horiz. %	214.69%	140.57%	-	-	-	100.00%	-	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Equity
Net Worth	27,827,630	26,153,949	26,152,457	25,615,962	22,358,861	22,419,033	22,564,887	15.01%
YoY %	6.40%	0.01%	2.09%	14.57%	-0.27%	-0.65%	-	-
Horiz. %	123.32%	115.91%	115.90%	113.52%	99.09%	99.35%	100.00%	-
NOSH	8,806,991	8,806,043	8,806,043	8,802,781	8,802,701	8,796,669	8,783,246	0.18%
YoY %	0.01%	0.00%	0.04%	0.00%	0.07%	0.15%	-	-
Horiz. %	100.27%	100.26%	100.26%	100.22%	100.22%	100.15%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Ratio Analysis
NP Margin	30.18%	9.15%	12.40%	15.28%	13.69%	12.70%	13.07%	-
YoY %	229.84%	-26.21%	-18.85%	11.61%	7.80%	-2.83%	-	-
Horiz. %	230.91%	70.01%	94.87%	116.91%	104.74%	97.17%	100.00%	-
ROE	5.00%	5.92%	5.19%	4.32%	2.21%	8.31%	6.24%	-
YoY %	-15.54%	14.07%	20.14%	95.48%	-73.41%	33.17%	-	-
Horiz. %	80.13%	94.87%	83.17%	69.23%	35.42%	133.17%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Per Share
RPS	58.40	204.28	149.13	96.98	47.29	194.86	144.20	-45.29%
YoY %	-71.41%	36.98%	53.77%	105.08%	-75.73%	35.13%	-	-
Horiz. %	40.50%	141.66%	103.42%	67.25%	32.79%	135.13%	100.00%	-
EPS	15.79	17.00	14.82	12.05	5.36	20.20	15.30	2.12%
YoY %	-7.12%	14.71%	22.99%	124.81%	-73.47%	32.03%	-	-
Horiz. %	103.20%	111.11%	96.86%	78.76%	35.03%	132.03%	100.00%	-
DPS	9.60	7.00	0.00	0.00	0.00	6.00	0.00	-
YoY %	37.14%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	160.00%	116.67%	0.00%	0.00%	0.00%	100.00%	-	-
NAPS	3.16	2.97	2.97	2.91	2.54	2.55	2.57	14.78%
YoY %	6.40%	0.00%	2.06%	14.57%	-0.39%	-0.78%	-	-
Horiz. %	122.96%	115.56%	115.56%	113.23%	98.83%	99.22%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Adjusted Per Share Value based on latest NOSH - 8,802,781
RPS	58.36	204.16	149.04	96.88	47.25	194.43	143.69	-45.18%
YoY %	-71.41%	36.98%	53.84%	105.04%	-75.70%	35.31%	-	-
Horiz. %	40.62%	142.08%	103.72%	67.42%	32.88%	135.31%	100.00%	-
EPS	15.78	17.57	15.40	12.55	5.60	21.14	15.99	-0.87%
YoY %	-10.19%	14.09%	22.71%	124.11%	-73.51%	32.21%	-	-
Horiz. %	98.69%	109.88%	96.31%	78.49%	35.02%	132.21%	100.00%	-
DPS	9.59	7.00	0.00	0.00	0.00	5.99	0.00	-
YoY %	37.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	160.10%	116.86%	0.00%	0.00%	0.00%	100.00%	-	-
NAPS	3.1582	2.9683	2.9681	2.9072	2.5376	2.5444	2.561	15.01%
YoY %	6.40%	0.01%	2.09%	14.56%	-0.27%	-0.65%	-	-
Horiz. %	123.32%	115.90%	115.90%	113.52%	99.09%	99.35%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	-
Price	5.75	6.22	5.90	6.45	6.20	7.34	6.70	-
P/RPS	9.85	3.04	3.96	6.65	13.11	3.77	4.65	65.01%
YoY %	224.01%	-23.23%	-40.45%	-49.28%	247.75%	-18.92%	-	-
Horiz. %	211.83%	65.38%	85.16%	143.01%	281.94%	81.08%	100.00%	-
P/EPS	36.41	35.37	38.28	51.37	110.65	34.65	41.75	-8.72%
YoY %	2.94%	-7.60%	-25.48%	-53.57%	219.34%	-17.01%	-	-
Horiz. %	87.21%	84.72%	91.69%	123.04%	265.03%	82.99%	100.00%	-
EY	2.75	2.83	2.61	1.95	0.90	2.89	2.40	9.50%
YoY %	-2.83%	8.43%	33.85%	116.67%	-68.86%	20.42%	-	-
Horiz. %	114.58%	117.92%	108.75%	81.25%	37.50%	120.42%	100.00%	-
DY	1.67	1.13	0.00	0.00	0.00	0.82	0.00	-
YoY %	47.79%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	203.66%	137.80%	0.00%	0.00%	0.00%	100.00%	-	-
P/NAPS	1.82	2.09	1.99	2.22	2.44	2.88	2.61	-21.38%
YoY %	-12.92%	5.03%	-10.36%	-9.02%	-15.28%	10.34%	-	-
Horiz. %	69.73%	80.08%	76.25%	85.06%	93.49%	110.34%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Announcement Date
Date	31/05/23	28/02/23	29/11/22	25/08/22	26/05/22	23/02/22	29/11/21	-
Price	5.77	5.79	5.95	6.37	6.49	6.30	6.60	-
P/RPS	9.88	2.83	3.99	6.57	13.72	3.23	4.58	67.03%
YoY %	249.12%	-29.07%	-39.27%	-52.11%	324.77%	-29.48%	-	-
Horiz. %	215.72%	61.79%	87.12%	143.45%	299.56%	70.52%	100.00%	-
P/EPS	36.54	32.93	38.61	50.73	115.82	29.74	41.13	-7.59%
YoY %	10.96%	-14.71%	-23.89%	-56.20%	289.44%	-27.69%	-	-
Horiz. %	88.84%	80.06%	93.87%	123.34%	281.59%	72.31%	100.00%	-
EY	2.74	3.04	2.59	1.97	0.86	3.36	2.43	8.34%
YoY %	-9.87%	17.37%	31.47%	129.07%	-74.40%	38.27%	-	-
Horiz. %	112.76%	125.10%	106.58%	81.07%	35.39%	138.27%	100.00%	-
DY	1.66	1.21	0.00	0.00	0.00	0.95	0.00	-
YoY %	37.19%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	174.74%	127.37%	0.00%	0.00%	0.00%	100.00%	-	-
P/NAPS	1.83	1.95	2.00	2.19	2.56	2.47	2.57	-20.27%
YoY %	-6.15%	-2.50%	-8.68%	-14.45%	3.64%	-3.89%	-	-
Horiz. %	71.21%	75.88%	77.82%	85.21%	99.61%	96.11%	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