[IHH] QoQ TTM Result on 31-Dec-2021 [#4]

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
TTM Result
Revenue	17,602,588	17,452,340	17,349,041	17,131,763	16,427,034	15,500,369	13,795,208	17.62%
YoY %	0.86%	0.60%	1.27%	4.29%	5.98%	12.36%	-	-
Horiz. %	127.60%	126.51%	125.76%	124.19%	119.08%	112.36%	100.00%	-
PBT	2,697,073	2,800,434	2,590,388	2,555,737	2,532,505	2,311,856	1,411,361	53.93%
YoY %	-3.69%	8.11%	1.36%	0.92%	9.54%	63.80%	-	-
Horiz. %	191.10%	198.42%	183.54%	181.08%	179.44%	163.80%	100.00%	-
Tax	-546,405	-298,391	-276,630	-379,152	-382,410	-528,233	-405,968	21.88%
YoY %	-83.12%	-7.87%	27.04%	0.85%	27.61%	-30.12%	-	-
Horiz. %	134.59%	73.50%	68.14%	93.39%	94.20%	130.12%	100.00%	-
NP	2,150,668	2,502,043	2,313,758	2,176,585	2,150,095	1,783,623	1,005,393	65.94%
YoY %	-14.04%	8.14%	6.30%	1.23%	20.55%	77.41%	-	-
Horiz. %	213.91%	248.86%	230.13%	216.49%	213.86%	177.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,810,723	2,108,961	1,980,163	1,862,525	1,828,285	1,588,237	984,289	50.08%
YoY %	-14.14%	6.50%	6.32%	1.87%	15.11%	61.36%	-	-
Horiz. %	183.96%	214.26%	201.18%	189.23%	185.75%	161.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.26%	10.66%	10.68%	14.84%	15.10%	22.85%	28.76%	-
YoY %	90.06%	-0.19%	-28.03%	-1.72%	-33.92%	-20.55%	-	-
Horiz. %	70.45%	37.07%	37.13%	51.60%	52.50%	79.45%	100.00%	-
Total Cost	15,451,920	14,950,297	15,035,283	14,955,178	14,276,939	13,716,746	12,789,815	13.42%
YoY %	3.36%	-0.57%	0.54%	4.75%	4.08%	7.25%	-	-
Horiz. %	120.81%	116.89%	117.56%	116.93%	111.63%	107.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	26,152,457	25,615,962	22,358,861	22,419,033	22,564,887	22,211,055	21,768,577	12.99%
YoY %	2.09%	14.57%	-0.27%	-0.65%	1.59%	2.03%	-	-
Horiz. %	120.14%	117.67%	102.71%	102.99%	103.66%	102.03%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	527,506	527,506	527,506	527,506	351,088	351,088	351,088	31.14%
YoY %	0.00%	0.00%	0.00%	50.25%	0.00%	0.00%	-	-
Horiz. %	150.25%	150.25%	150.25%	150.25%	100.00%	100.00%	100.00%	-
Div Payout %	29.13%	25.01%	26.64%	28.32%	19.20%	22.11%	35.67%	-
YoY %	16.47%	-6.12%	-5.93%	47.50%	-13.16%	-38.02%	-	-
Horiz. %	81.67%	70.11%	74.68%	79.39%	53.83%	61.98%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	26,152,457	25,615,962	22,358,861	22,419,033	22,564,887	22,211,055	21,768,577	12.99%
YoY %	2.09%	14.57%	-0.27%	-0.65%	1.59%	2.03%	-	-
Horiz. %	120.14%	117.67%	102.71%	102.99%	103.66%	102.03%	100.00%	-
NOSH	8,806,043	8,802,781	8,802,701	8,796,669	8,783,246	8,779,073	8,779,073	0.20%
YoY %	0.04%	0.00%	0.07%	0.15%	0.05%	0.00%	-	-
Horiz. %	100.31%	100.27%	100.27%	100.20%	100.05%	100.00%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	12.22%	14.34%	13.34%	12.70%	13.09%	11.51%	7.29%	-
YoY %	-14.78%	7.50%	5.04%	-2.98%	13.73%	57.89%	-	-
Horiz. %	167.63%	196.71%	182.99%	174.21%	179.56%	157.89%	100.00%	-
ROE	6.92%	8.23%	8.86%	8.31%	8.10%	7.15%	4.52%	-
YoY %	-15.92%	-7.11%	6.62%	2.59%	13.29%	58.19%	-	-
Horiz. %	153.10%	182.08%	196.02%	183.85%	179.20%	158.19%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	199.90	198.26	197.09	194.86	187.09	176.56	157.16	17.37%
YoY %	0.83%	0.59%	1.14%	4.15%	5.96%	12.34%	-	-
Horiz. %	127.20%	126.15%	125.41%	123.99%	119.04%	112.34%	100.00%	-
EPS	20.56	23.96	22.49	21.18	20.82	18.09	11.21	49.77%
YoY %	-14.19%	6.54%	6.19%	1.73%	15.09%	61.37%	-	-
Horiz. %	183.41%	213.74%	200.62%	188.94%	185.73%	161.37%	100.00%	-
DPS	6.00	6.00	6.00	6.00	4.00	4.00	4.00	31.00%
YoY %	0.00%	0.00%	0.00%	50.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	150.00%	100.00%	100.00%	100.00%	-
NAPS	2.97	2.91	2.54	2.55	2.57	2.53	2.48	12.76%
YoY %	2.06%	14.57%	-0.39%	-0.78%	1.58%	2.02%	-	-
Horiz. %	119.76%	117.34%	102.42%	102.82%	103.63%	102.02%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 8,796,669
RPS	199.78	198.07	196.90	194.43	186.44	175.92	156.57	17.62%
YoY %	0.86%	0.59%	1.27%	4.29%	5.98%	12.36%	-	-
Horiz. %	127.60%	126.51%	125.76%	124.18%	119.08%	112.36%	100.00%	-
EPS	20.55	23.94	22.47	21.14	20.75	18.03	11.17	50.08%
YoY %	-14.16%	6.54%	6.29%	1.88%	15.09%	61.41%	-	-
Horiz. %	183.97%	214.32%	201.16%	189.26%	185.77%	161.41%	100.00%	-
DPS	5.99	5.99	5.99	5.99	3.98	3.98	3.98	31.29%
YoY %	0.00%	0.00%	0.00%	50.50%	0.00%	0.00%	-	-
Horiz. %	150.50%	150.50%	150.50%	150.50%	100.00%	100.00%	100.00%	-
NAPS	2.9681	2.9072	2.5376	2.5444	2.561	2.5208	2.4706	12.99%
YoY %	2.09%	14.56%	-0.27%	-0.65%	1.59%	2.03%	-	-
Horiz. %	120.14%	117.67%	102.71%	102.99%	103.66%	102.03%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	5.90	6.45	6.20	7.34	6.70	5.47	5.32	-
P/RPS	2.95	3.25	3.15	3.77	3.58	3.10	3.39	-8.84%
YoY %	-9.23%	3.17%	-16.45%	5.31%	15.48%	-8.55%	-	-
Horiz. %	87.02%	95.87%	92.92%	111.21%	105.60%	91.45%	100.00%	-
P/EPS	28.69	26.92	27.56	34.65	32.18	30.24	47.44	-28.46%
YoY %	6.58%	-2.32%	-20.46%	7.68%	6.42%	-36.26%	-	-
Horiz. %	60.48%	56.75%	58.09%	73.04%	67.83%	63.74%	100.00%	-
EY	3.49	3.71	3.63	2.89	3.11	3.31	2.11	39.81%
YoY %	-5.93%	2.20%	25.61%	-7.07%	-6.04%	56.87%	-	-
Horiz. %	165.40%	175.83%	172.04%	136.97%	147.39%	156.87%	100.00%	-
DY	1.02	0.93	0.97	0.82	0.60	0.73	0.75	22.72%
YoY %	9.68%	-4.12%	18.29%	36.67%	-17.81%	-2.67%	-	-
Horiz. %	136.00%	124.00%	129.33%	109.33%	80.00%	97.33%	100.00%	-
P/NAPS	1.99	2.22	2.44	2.88	2.61	2.16	2.15	-5.02%
YoY %	-10.36%	-9.02%	-15.28%	10.34%	20.83%	0.47%	-	-
Horiz. %	92.56%	103.26%	113.49%	133.95%	121.40%	100.47%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	29/11/22	25/08/22	26/05/22	23/02/22	29/11/21	26/08/21	01/06/21	-
Price	5.95	6.37	6.49	6.30	6.60	5.84	5.39	-
P/RPS	2.98	3.21	3.29	3.23	3.53	3.31	3.43	-8.94%
YoY %	-7.17%	-2.43%	1.86%	-8.50%	6.65%	-3.50%	-	-
Horiz. %	86.88%	93.59%	95.92%	94.17%	102.92%	96.50%	100.00%	-
P/EPS	28.93	26.59	28.85	29.74	31.70	32.28	48.07	-28.69%
YoY %	8.80%	-7.83%	-2.99%	-6.18%	-1.80%	-32.85%	-	-
Horiz. %	60.18%	55.32%	60.02%	61.87%	65.95%	67.15%	100.00%	-
EY	3.46	3.76	3.47	3.36	3.16	3.10	2.08	40.34%
YoY %	-7.98%	8.36%	3.27%	6.33%	1.94%	49.04%	-	-
Horiz. %	166.35%	180.77%	166.83%	161.54%	151.92%	149.04%	100.00%	-
DY	1.01	0.94	0.92	0.95	0.61	0.68	0.74	23.02%
YoY %	7.45%	2.17%	-3.16%	55.74%	-10.29%	-8.11%	-	-
Horiz. %	136.49%	127.03%	124.32%	128.38%	82.43%	91.89%	100.00%	-
P/NAPS	2.00	2.19	2.56	2.47	2.57	2.31	2.17	-5.28%
YoY %	-8.68%	-14.45%	3.64%	-3.89%	11.26%	6.45%	-	-
Horiz. %	92.17%	100.92%	117.97%	113.82%	118.43%	106.45%	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