[IHH] QoQ TTM Result on 30-Jun-2024 [#2]

Announcement Date
29-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 13.79%
YoY- 24.12%
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 22,984,103 23,166,993 21,747,891 20,934,837 20,499,009 19,268,363 18,968,035 13.61%
PBT 3,357,185 3,546,414 3,187,405 4,049,301 3,551,905 3,051,933 3,388,451 -0.61%
Tax -216,559 -419,946 -423,013 -658,346 -960,745 -774,332 -761,405 -56.65%
NP 3,140,626 3,126,468 2,764,392 3,390,955 2,591,160 2,277,601 2,627,046 12.60%
-
NP to SH 2,652,425 2,650,495 2,329,327 2,951,874 2,415,694 2,135,386 2,445,658 5.54%
-
Tax Rate 6.45% 11.84% 13.27% 16.26% 27.05% 25.37% 22.47% -
Total Cost 19,843,477 20,040,525 18,983,499 17,543,882 17,907,849 16,990,762 16,340,989 13.78%
-
Net Worth 28,550,495 30,384,279 29,767,635 29,063,071 27,918,163 27,477,812 27,827,630 1.71%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 880,701 880,701 792,629 1,638,025 1,770,064 1,770,064 1,461,819 -28.60%
Div Payout % 33.20% 33.23% 34.03% 55.49% 73.27% 82.89% 59.77% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 28,550,495 30,384,279 29,767,635 29,063,071 27,918,163 27,477,812 27,827,630 1.71%
NOSH 8,811,881 8,807,037 8,806,992 8,806,991 8,806,991 8,806,991 8,806,991 0.03%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 13.66% 13.50% 12.71% 16.20% 12.64% 11.82% 13.85% -
ROE 9.29% 8.72% 7.83% 10.16% 8.65% 7.77% 8.79% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 260.83 263.05 246.94 237.71 232.76 218.78 215.39 13.57%
EPS 30.10 30.10 26.45 33.52 27.43 24.25 27.77 5.50%
DPS 10.00 10.00 9.00 18.60 20.10 20.10 16.60 -28.60%
NAPS 3.24 3.45 3.38 3.30 3.17 3.12 3.16 1.67%
Adjusted Per Share Value based on latest NOSH - 8,807,037
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 260.80 262.87 246.77 237.55 232.60 218.64 215.23 13.61%
EPS 30.10 30.08 26.43 33.49 27.41 24.23 27.75 5.55%
DPS 9.99 9.99 8.99 18.59 20.08 20.08 16.59 -28.62%
NAPS 3.2396 3.4477 3.3777 3.2978 3.1679 3.1179 3.1576 1.71%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 7.16 6.30 6.05 6.03 5.85 5.89 5.75 -
P/RPS 2.75 2.39 2.45 2.54 2.51 2.69 2.67 1.98%
P/EPS 23.79 20.93 22.87 17.99 21.33 24.29 20.70 9.69%
EY 4.20 4.78 4.37 5.56 4.69 4.12 4.83 -8.87%
DY 1.40 1.59 1.49 3.08 3.44 3.41 2.89 -38.23%
P/NAPS 2.21 1.83 1.79 1.83 1.85 1.89 1.82 13.77%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 29/08/24 29/05/24 29/02/24 30/11/23 29/08/23 31/05/23 -
Price 7.23 6.29 6.19 6.15 5.83 6.00 5.77 -
P/RPS 2.77 2.39 2.51 2.59 2.50 2.74 2.68 2.22%
P/EPS 24.02 20.90 23.40 18.35 21.25 24.75 20.78 10.11%
EY 4.16 4.78 4.27 5.45 4.70 4.04 4.81 -9.20%
DY 1.38 1.59 1.45 3.02 3.45 3.35 2.88 -38.68%
P/NAPS 2.23 1.82 1.83 1.86 1.84 1.92 1.83 14.04%

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