[IHH] QoQ TTM Result on 30-Jun-2018 [#2]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -27.18%
YoY- -55.78%
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 12,308,666 11,520,932 11,240,717 11,200,657 11,312,767 11,142,639 10,888,979 8.52%
PBT 849,678 752,470 41,989 487,117 728,233 1,164,453 987,401 -9.53%
Tax -397,911 -262,610 -225,470 -273,369 -313,549 -334,625 -302,129 20.17%
NP 451,767 489,860 -183,481 213,748 414,684 829,828 685,272 -24.27%
-
NP to SH 659,962 627,687 219,525 405,687 557,142 969,953 826,187 -13.92%
-
Tax Rate 46.83% 34.90% 536.97% 56.12% 43.06% 28.74% 30.60% -
Total Cost 11,856,899 11,031,072 11,424,198 10,986,909 10,898,083 10,312,811 10,203,707 10.53%
-
Net Worth 21,923,241 21,152,362 21,353,811 21,182,083 21,340,529 21,916,086 22,327,882 -1.21%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 252,817 252,817 247,173 247,173 247,173 247,173 245,255 2.04%
Div Payout % 38.31% 40.28% 112.59% 60.93% 44.36% 25.48% 29.69% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 21,923,241 21,152,362 21,353,811 21,182,083 21,340,529 21,916,086 22,327,882 -1.21%
NOSH 8,769,296 8,769,296 8,244,803 8,244,590 8,239,596 8,239,109 8,239,109 4.24%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 3.67% 4.25% -1.63% 1.91% 3.67% 7.45% 6.29% -
ROE 3.01% 2.97% 1.03% 1.92% 2.61% 4.43% 3.70% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 140.36 136.71 136.34 135.90 137.30 135.24 132.16 4.09%
EPS 7.53 7.45 2.66 4.92 6.76 11.77 10.03 -17.41%
DPS 2.88 3.00 3.00 3.00 3.00 3.00 3.00 -2.68%
NAPS 2.50 2.51 2.59 2.57 2.59 2.66 2.71 -5.23%
Adjusted Per Share Value based on latest NOSH - 8,244,590
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 139.69 130.75 127.57 127.12 128.39 126.46 123.58 8.52%
EPS 7.49 7.12 2.49 4.60 6.32 11.01 9.38 -13.94%
DPS 2.87 2.87 2.81 2.81 2.81 2.81 2.78 2.14%
NAPS 2.4881 2.4006 2.4235 2.404 2.422 2.4873 2.5341 -1.21%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 5.77 5.39 5.21 6.10 6.05 5.86 5.75 -
P/RPS 4.11 3.94 3.82 4.49 4.41 4.33 4.35 -3.71%
P/EPS 76.67 72.37 195.67 123.93 89.47 49.78 57.34 21.39%
EY 1.30 1.38 0.51 0.81 1.12 2.01 1.74 -17.67%
DY 0.50 0.56 0.58 0.49 0.50 0.51 0.52 -2.58%
P/NAPS 2.31 2.15 2.01 2.37 2.34 2.20 2.12 5.89%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 27/11/18 28/08/18 25/05/18 27/02/18 27/11/17 -
Price 5.48 5.66 4.92 5.63 6.26 6.11 5.65 -
P/RPS 3.90 4.14 3.61 4.14 4.56 4.52 4.28 -6.01%
P/EPS 72.82 75.99 184.78 114.38 92.58 51.90 56.34 18.67%
EY 1.37 1.32 0.54 0.87 1.08 1.93 1.77 -15.71%
DY 0.53 0.53 0.61 0.53 0.48 0.49 0.53 0.00%
P/NAPS 2.19 2.25 1.90 2.19 2.42 2.30 2.08 3.49%

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