[IHH] QoQ TTM Result on 30-Jun-2019 [#2]

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
TTM Result
Revenue	14,824,974	14,912,485	14,241,734	13,294,285	12,308,666	11,520,932	11,240,717	20.24%
YoY %	-0.59%	4.71%	7.13%	8.01%	6.84%	2.49%	-	-
Horiz. %	131.89%	132.66%	126.70%	118.27%	109.50%	102.49%	100.00%	-
PBT	598,281	1,042,724	1,659,871	948,897	849,678	752,470	41,989	486.78%
YoY %	-42.62%	-37.18%	74.93%	11.68%	12.92%	1,692.06%	-	-
Horiz. %	1,424.85%	2,483.33%	3,953.11%	2,259.87%	2,023.57%	1,792.06%	100.00%	-
Tax	-441,157	-527,882	-474,359	-399,700	-397,911	-262,610	-225,470	56.37%
YoY %	16.43%	-11.28%	-18.68%	-0.45%	-51.52%	-16.47%	-	-
Horiz. %	195.66%	234.13%	210.39%	177.27%	176.48%	116.47%	100.00%	-
NP	157,124	514,842	1,185,512	549,197	451,767	489,860	-183,481	-
YoY %	-69.48%	-56.57%	115.86%	21.57%	-7.78%	366.98%	-	-
Horiz. %	-85.64%	-280.60%	-646.12%	-299.32%	-246.22%	-266.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	142,180	551,476	1,020,263	679,850	659,962	627,687	219,525	-25.12%
YoY %	-74.22%	-45.95%	50.07%	3.01%	5.14%	185.93%	-	-
Horiz. %	64.77%	251.21%	464.76%	309.69%	300.63%	285.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	73.74%	50.63%	28.58%	42.12%	46.83%	34.90%	536.97%	-
YoY %	45.64%	77.15%	-32.15%	-10.06%	34.18%	-93.50%	-	-
Horiz. %	13.73%	9.43%	5.32%	7.84%	8.72%	6.50%	100.00%	-
Total Cost	14,667,850	14,397,643	13,056,222	12,745,088	11,856,899	11,031,072	11,424,198	18.11%
YoY %	1.88%	10.27%	2.44%	7.49%	7.49%	-3.44%	-	-
Horiz. %	128.39%	126.03%	114.29%	111.56%	103.79%	96.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,496,277	22,373,675	22,285,935	22,191,750	21,923,241	21,152,362	21,353,811	0.44%
YoY %	-3.92%	0.39%	0.42%	1.22%	3.64%	-0.94%	-	-
Horiz. %	100.67%	104.78%	104.37%	103.92%	102.67%	99.06%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	350,959	350,959	252,817	252,817	252,817	252,817	247,173	26.30%
YoY %	0.00%	38.82%	0.00%	0.00%	0.00%	2.28%	-	-
Horiz. %	141.99%	141.99%	102.28%	102.28%	102.28%	102.28%	100.00%	-
Div Payout %	246.84%	63.64%	24.78%	37.19%	38.31%	40.28%	112.59%	-
YoY %	287.87%	156.82%	-33.37%	-2.92%	-4.89%	-64.22%	-	-
Horiz. %	219.24%	56.52%	22.01%	33.03%	34.03%	35.78%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	21,496,277	22,373,675	22,285,935	22,191,750	21,923,241	21,152,362	21,353,811	0.44%
YoY %	-3.92%	0.39%	0.42%	1.22%	3.64%	-0.94%	-	-
Horiz. %	100.67%	104.78%	104.37%	103.92%	102.67%	99.06%	100.00%	-
NOSH	8,773,990	8,773,990	8,773,990	8,773,990	8,769,296	8,769,296	8,244,803	4.23%
YoY %	0.00%	0.00%	0.00%	0.05%	0.00%	6.36%	-	-
Horiz. %	106.42%	106.42%	106.42%	106.42%	106.36%	106.36%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	1.06%	3.45%	8.32%	4.13%	3.67%	4.25%	-1.63%	-
YoY %	-69.28%	-58.53%	101.45%	12.53%	-13.65%	360.74%	-	-
Horiz. %	-65.03%	-211.66%	-510.43%	-253.37%	-225.15%	-260.74%	100.00%	-
ROE	0.66%	2.46%	4.58%	3.06%	3.01%	2.97%	1.03%	-
YoY %	-73.17%	-46.29%	49.67%	1.66%	1.35%	188.35%	-	-
Horiz. %	64.08%	238.83%	444.66%	297.09%	292.23%	288.35%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	168.97	169.96	162.32	151.56	140.36	136.71	136.34	15.36%
YoY %	-0.58%	4.71%	7.10%	7.98%	2.67%	0.27%	-	-
Horiz. %	123.93%	124.66%	119.06%	111.16%	102.95%	100.27%	100.00%	-
EPS	1.62	6.29	11.63	7.75	7.53	7.45	2.66	-28.12%
YoY %	-74.24%	-45.92%	50.06%	2.92%	1.07%	180.08%	-	-
Horiz. %	60.90%	236.47%	437.22%	291.35%	283.08%	280.08%	100.00%	-
DPS	4.00	4.00	2.88	2.88	2.88	3.00	3.00	21.12%
YoY %	0.00%	38.89%	0.00%	0.00%	-4.00%	0.00%	-	-
Horiz. %	133.33%	133.33%	96.00%	96.00%	96.00%	100.00%	100.00%	-
NAPS	2.45	2.55	2.54	2.53	2.50	2.51	2.59	-3.63%
YoY %	-3.92%	0.39%	0.40%	1.20%	-0.40%	-3.09%	-	-
Horiz. %	94.59%	98.46%	98.07%	97.68%	96.53%	96.91%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 8,773,990
RPS	168.33	169.33	161.71	150.95	139.76	130.82	127.63	20.24%
YoY %	-0.59%	4.71%	7.13%	8.01%	6.83%	2.50%	-	-
Horiz. %	131.89%	132.67%	126.70%	118.27%	109.50%	102.50%	100.00%	-
EPS	1.61	6.26	11.58	7.72	7.49	7.13	2.49	-25.20%
YoY %	-74.28%	-45.94%	50.00%	3.07%	5.05%	186.35%	-	-
Horiz. %	64.66%	251.41%	465.06%	310.04%	300.80%	286.35%	100.00%	-
DPS	3.99	3.99	2.87	2.87	2.87	2.87	2.81	26.30%
YoY %	0.00%	39.02%	0.00%	0.00%	0.00%	2.14%	-	-
Horiz. %	141.99%	141.99%	102.14%	102.14%	102.14%	102.14%	100.00%	-
NAPS	2.4408	2.5404	2.5305	2.5198	2.4893	2.4018	2.4246	0.44%
YoY %	-3.92%	0.39%	0.42%	1.23%	3.64%	-0.94%	-	-
Horiz. %	100.67%	104.78%	104.37%	103.93%	102.67%	99.06%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	5.16	5.47	5.68	5.80	5.77	5.39	5.21	-
P/RPS	3.05	3.22	3.50	3.83	4.11	3.94	3.82	-13.92%
YoY %	-5.28%	-8.00%	-8.62%	-6.81%	4.31%	3.14%	-	-
Horiz. %	79.84%	84.29%	91.62%	100.26%	107.59%	103.14%	100.00%	-
P/EPS	318.43	87.03	48.85	74.83	76.67	72.37	195.67	38.31%
YoY %	265.89%	78.16%	-34.72%	-2.40%	5.94%	-63.01%	-	-
Horiz. %	162.74%	44.48%	24.97%	38.24%	39.18%	36.99%	100.00%	-
EY	0.31	1.15	2.05	1.34	1.30	1.38	0.51	-28.22%
YoY %	-73.04%	-43.90%	52.99%	3.08%	-5.80%	170.59%	-	-
Horiz. %	60.78%	225.49%	401.96%	262.75%	254.90%	270.59%	100.00%	-
DY	0.78	0.73	0.51	0.50	0.50	0.56	0.58	21.81%
YoY %	6.85%	43.14%	2.00%	0.00%	-10.71%	-3.45%	-	-
Horiz. %	134.48%	125.86%	87.93%	86.21%	86.21%	96.55%	100.00%	-
P/NAPS	2.11	2.15	2.24	2.29	2.31	2.15	2.01	3.28%
YoY %	-1.86%	-4.02%	-2.18%	-0.87%	7.44%	6.97%	-	-
Horiz. %	104.98%	106.97%	111.44%	113.93%	114.93%	106.97%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	29/06/20	28/02/20	29/11/19	30/08/19	30/05/19	27/02/19	27/11/18	-
Price	5.60	5.70	5.37	5.79	5.48	5.66	4.92	-
P/RPS	3.31	3.35	3.31	3.82	3.90	4.14	3.61	-5.61%
YoY %	-1.19%	1.21%	-13.35%	-2.05%	-5.80%	14.68%	-	-
Horiz. %	91.69%	92.80%	91.69%	105.82%	108.03%	114.68%	100.00%	-
P/EPS	345.58	90.69	46.18	74.70	72.82	75.99	184.78	51.73%
YoY %	281.06%	96.38%	-38.18%	2.58%	-4.17%	-58.88%	-	-
Horiz. %	187.02%	49.08%	24.99%	40.43%	39.41%	41.12%	100.00%	-
EY	0.29	1.10	2.17	1.34	1.37	1.32	0.54	-33.90%
YoY %	-73.64%	-49.31%	61.94%	-2.19%	3.79%	144.44%	-	-
Horiz. %	53.70%	203.70%	401.85%	248.15%	253.70%	244.44%	100.00%	-
DY	0.71	0.70	0.54	0.50	0.53	0.53	0.61	10.64%
YoY %	1.43%	29.63%	8.00%	-5.66%	0.00%	-13.11%	-	-
Horiz. %	116.39%	114.75%	88.52%	81.97%	86.89%	86.89%	100.00%	-
P/NAPS	2.29	2.24	2.11	2.29	2.19	2.25	1.90	13.24%
YoY %	2.23%	6.16%	-7.86%	4.57%	-2.67%	18.42%	-	-
Horiz. %	120.53%	117.89%	111.05%	120.53%	115.26%	118.42%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 15:15:00

EMA 5

5 Mins

BUY

2024-05-17 15:10:00

EMA 5

5 Mins

SELL

2024-05-17 15:00:00

EMA 5

Hourly

SELL

2024-05-17 14:40:00

EMA 5

5 Mins

BUY

2024-05-17 12:25:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

646

MPI

MALAYSIAN PACIFIC INDUSTRIES

474

HLIND

HONG LEONG INDUSTRIES BHD

457

MBSB

MALAYSIA BUILDING SOCIETY BHD

445

PTRANS

PERAK TRANSIT BERHAD

402

HARTA

HARTALEGA HOLDINGS BHD

388

YTLPOWR

YTL POWER INTERNATIONAL BHD

374

NOTION

NOTION VTEC BHD

366

DNEX

DAGANG NEXCHANGE BERHAD

364

Daily Stocks

INGENIEU-WB

0.015

+0.01

680,154,900

HSI-CV8

0.165

+0.015

367,553,400

HSI-HUZ

0.18

-0.025

349,189,700

INGENIEU

0.09

+0.015

275,663,300

HSI-HU6

0.06

-0.01

158,098,900

DNEX

0.45

+0.05

152,826,100

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.22

-0.01

112,209,200

DSONIC

0.525

+0.05

105,671,400

TOPGLOV

1.20

0.00

90,801,400

More active Stocks

MPI

36.68

+3.18

565,600

ALLIANZ-PA

24.38

+1.48

12,500

ALLIANZ

23.40

+1.32

91,900

HEIM

25.46

+0.70

298,900

KESM

6.64

+0.34

137,200

DKSH

5.30

+0.29

450,200

GCB

3.61

+0.22

6,415,300

PETDAG

21.10

+0.22

72,300

HUMEIND

3.44

+0.21

2,485,200

HSI-CVV

1.30

+0.20

6,000

More gainer Stocks

AJI

15.74

-0.38

217,600

UTDPLT

25.92

-0.28

132,200

PANAMY

19.42

-0.28

54,400

KUAISHO-C17

0.08

-0.12

58,800

KLK

22.42

-0.10

574,100

CARZO

0.20

-0.10

66,400

PARAGON

3.40

-0.10

51,200

PERTAMA

2.19

-0.09

7,734,500

PMETAL

5.27

-0.09

4,026,000

KLUANG

5.75

-0.09

31,300

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More