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

Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 6.5%
YoY- 32.79%
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 18,968,035 17,988,687 17,602,588 17,452,340 17,349,041 17,131,763 16,427,034 10.07%
PBT 3,388,451 2,217,091 2,697,073 2,800,434 2,590,388 2,555,737 2,532,505 21.44%
Tax -761,405 -571,949 -546,405 -298,391 -276,630 -379,152 -382,410 58.33%
NP 2,627,046 1,645,142 2,150,668 2,502,043 2,313,758 2,176,585 2,150,095 14.30%
-
NP to SH 2,445,658 1,548,398 1,810,723 2,108,961 1,980,163 1,862,525 1,828,285 21.42%
-
Tax Rate 22.47% 25.80% 20.26% 10.66% 10.68% 14.84% 15.10% -
Total Cost 16,340,989 16,343,545 15,451,920 14,950,297 15,035,283 14,955,178 14,276,939 9.42%
-
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%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 1,461,819 616,423 527,506 527,506 527,506 527,506 351,088 159.03%
Div Payout % 59.77% 39.81% 29.13% 25.01% 26.64% 28.32% 19.20% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
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%
NOSH 8,806,991 8,806,043 8,806,043 8,802,781 8,802,701 8,796,669 8,783,246 0.18%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 13.85% 9.15% 12.22% 14.34% 13.34% 12.70% 13.09% -
ROE 8.79% 5.92% 6.92% 8.23% 8.86% 8.31% 8.10% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 215.39 204.28 199.90 198.26 197.09 194.86 187.09 9.85%
EPS 27.77 17.58 20.56 23.96 22.49 21.18 20.82 21.19%
DPS 16.60 7.00 6.00 6.00 6.00 6.00 4.00 158.46%
NAPS 3.16 2.97 2.97 2.91 2.54 2.55 2.57 14.78%
Adjusted Per Share Value based on latest NOSH - 8,802,781
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 215.27 204.16 199.78 198.07 196.90 194.43 186.44 10.06%
EPS 27.76 17.57 20.55 23.94 22.47 21.14 20.75 21.43%
DPS 16.59 7.00 5.99 5.99 5.99 5.99 3.98 159.23%
NAPS 3.1582 2.9683 2.9681 2.9072 2.5376 2.5444 2.561 15.01%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
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 2.67 3.04 2.95 3.25 3.15 3.77 3.58 -17.77%
P/EPS 20.70 35.37 28.69 26.92 27.56 34.65 32.18 -25.50%
EY 4.83 2.83 3.49 3.71 3.63 2.89 3.11 34.14%
DY 2.89 1.13 1.02 0.93 0.97 0.82 0.60 185.48%
P/NAPS 1.82 2.09 1.99 2.22 2.44 2.88 2.61 -21.38%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
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 2.68 2.83 2.98 3.21 3.29 3.23 3.53 -16.79%
P/EPS 20.78 32.93 28.93 26.59 28.85 29.74 31.70 -24.55%
EY 4.81 3.04 3.46 3.76 3.47 3.36 3.16 32.35%
DY 2.88 1.21 1.01 0.94 0.92 0.95 0.61 181.69%
P/NAPS 1.83 1.95 2.00 2.19 2.56 2.47 2.57 -20.27%

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