[IHH] QoQ TTM Result on 31-Mar-2018 [#1]

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	11,520,932	11,240,717	11,200,657	11,312,767	11,142,639	10,888,979	10,529,925	6.16%
YoY %	2.49%	0.36%	-0.99%	1.53%	2.33%	3.41%	-	-
Horiz. %	109.41%	106.75%	106.37%	107.43%	105.82%	103.41%	100.00%	-
PBT	752,470	41,989	487,117	728,233	1,164,453	987,401	1,082,122	-21.45%
YoY %	1,692.06%	-91.38%	-33.11%	-37.46%	17.93%	-8.75%	-	-
Horiz. %	69.54%	3.88%	45.01%	67.30%	107.61%	91.25%	100.00%	-
Tax	-262,610	-225,470	-273,369	-313,549	-334,625	-302,129	-280,858	-4.36%
YoY %	-16.47%	17.52%	12.81%	6.30%	-10.76%	-7.57%	-	-
Horiz. %	93.50%	80.28%	97.33%	111.64%	119.14%	107.57%	100.00%	-
NP	489,860	-183,481	213,748	414,684	829,828	685,272	801,264	-27.90%
YoY %	366.98%	-185.84%	-48.46%	-50.03%	21.09%	-14.48%	-	-
Horiz. %	61.14%	-22.90%	26.68%	51.75%	103.56%	85.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	627,687	219,525	405,687	557,142	969,953	826,187	917,391	-22.29%
YoY %	185.93%	-45.89%	-27.18%	-42.56%	17.40%	-9.94%	-	-
Horiz. %	68.42%	23.93%	44.22%	60.73%	105.73%	90.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.90%	536.97%	56.12%	43.06%	28.74%	30.60%	25.95%	-
YoY %	-93.50%	856.82%	30.33%	49.83%	-6.08%	17.92%	-	-
Horiz. %	134.49%	2,069.25%	216.26%	165.93%	110.75%	117.92%	100.00%	-
Total Cost	11,031,072	11,424,198	10,986,909	10,898,083	10,312,811	10,203,707	9,728,661	8.71%
YoY %	-3.44%	3.98%	0.82%	5.68%	1.07%	4.88%	-	-
Horiz. %	113.39%	117.43%	112.93%	112.02%	106.00%	104.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	21,152,362	21,353,811	21,182,083	21,340,529	21,916,086	22,327,882	22,175,758	-3.09%
YoY %	-0.94%	0.81%	-0.74%	-2.63%	-1.84%	0.69%	-	-
Horiz. %	95.39%	96.29%	95.52%	96.23%	98.83%	100.69%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	252,817	247,173	247,173	247,173	247,173	245,255	245,255	2.03%
YoY %	2.28%	0.00%	0.00%	0.00%	0.78%	0.00%	-	-
Horiz. %	103.08%	100.78%	100.78%	100.78%	100.78%	100.00%	100.00%	-
Div Payout %	40.28%	112.59%	60.93%	44.36%	25.48%	29.69%	26.73%	-
YoY %	-64.22%	84.79%	37.35%	74.10%	-14.18%	11.07%	-	-
Horiz. %	150.69%	421.21%	227.95%	165.96%	95.32%	111.07%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	21,152,362	21,353,811	21,182,083	21,340,529	21,916,086	22,327,882	22,175,758	-3.09%
YoY %	-0.94%	0.81%	-0.74%	-2.63%	-1.84%	0.69%	-	-
Horiz. %	95.39%	96.29%	95.52%	96.23%	98.83%	100.69%	100.00%	-
NOSH	8,769,296	8,244,803	8,244,590	8,239,596	8,239,109	8,239,109	8,243,776	4.19%
YoY %	6.36%	0.00%	0.06%	0.01%	0.00%	-0.06%	-	-
Horiz. %	106.37%	100.01%	100.01%	99.95%	99.94%	99.94%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	4.25%	-1.63%	1.91%	3.67%	7.45%	6.29%	7.61%	-
YoY %	360.74%	-185.34%	-47.96%	-50.74%	18.44%	-17.35%	-	-
Horiz. %	55.85%	-21.42%	25.10%	48.23%	97.90%	82.65%	100.00%	-
ROE	2.97%	1.03%	1.92%	2.61%	4.43%	3.70%	4.14%	-
YoY %	188.35%	-46.35%	-26.44%	-41.08%	19.73%	-10.63%	-	-
Horiz. %	71.74%	24.88%	46.38%	63.04%	107.00%	89.37%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	136.71	136.34	135.90	137.30	135.24	132.16	127.73	4.62%
YoY %	0.27%	0.32%	-1.02%	1.52%	2.33%	3.47%	-	-
Horiz. %	107.03%	106.74%	106.40%	107.49%	105.88%	103.47%	100.00%	-
EPS	7.45	2.66	4.92	6.76	11.77	10.03	11.13	-23.42%
YoY %	180.08%	-45.93%	-27.22%	-42.57%	17.35%	-9.88%	-	-
Horiz. %	66.94%	23.90%	44.20%	60.74%	105.75%	90.12%	100.00%	-
DPS	3.00	3.00	3.00	3.00	3.00	3.00	3.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.51	2.59	2.57	2.59	2.66	2.71	2.69	-4.50%
YoY %	-3.09%	0.78%	-0.77%	-2.63%	-1.85%	0.74%	-	-
Horiz. %	93.31%	96.28%	95.54%	96.28%	98.88%	100.74%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 8,239,596
RPS	130.75	127.57	127.12	128.39	126.46	123.58	119.51	6.15%
YoY %	2.49%	0.35%	-0.99%	1.53%	2.33%	3.41%	-	-
Horiz. %	109.41%	106.74%	106.37%	107.43%	105.82%	103.41%	100.00%	-
EPS	7.12	2.49	4.60	6.32	11.01	9.38	10.41	-22.31%
YoY %	185.94%	-45.87%	-27.22%	-42.60%	17.38%	-9.89%	-	-
Horiz. %	68.40%	23.92%	44.19%	60.71%	105.76%	90.11%	100.00%	-
DPS	2.87	2.81	2.81	2.81	2.81	2.78	2.78	2.14%
YoY %	2.14%	0.00%	0.00%	0.00%	1.08%	0.00%	-	-
Horiz. %	103.24%	101.08%	101.08%	101.08%	101.08%	100.00%	100.00%	-
NAPS	2.4006	2.4235	2.404	2.422	2.4873	2.534	2.5168	-3.09%
YoY %	-0.94%	0.81%	-0.74%	-2.63%	-1.84%	0.68%	-	-
Horiz. %	95.38%	96.29%	95.52%	96.23%	98.83%	100.68%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	5.39	5.21	6.10	6.05	5.86	5.75	5.75	-
P/RPS	3.94	3.82	4.49	4.41	4.33	4.35	4.50	-8.45%
YoY %	3.14%	-14.92%	1.81%	1.85%	-0.46%	-3.33%	-	-
Horiz. %	87.56%	84.89%	99.78%	98.00%	96.22%	96.67%	100.00%	-
P/EPS	72.37	195.67	123.93	89.47	49.78	57.34	51.67	25.10%
YoY %	-63.01%	57.89%	38.52%	79.73%	-13.18%	10.97%	-	-
Horiz. %	140.06%	378.69%	239.85%	173.16%	96.34%	110.97%	100.00%	-
EY	1.38	0.51	0.81	1.12	2.01	1.74	1.94	-20.26%
YoY %	170.59%	-37.04%	-27.68%	-44.28%	15.52%	-10.31%	-	-
Horiz. %	71.13%	26.29%	41.75%	57.73%	103.61%	89.69%	100.00%	-
DY	0.56	0.58	0.49	0.50	0.51	0.52	0.52	5.05%
YoY %	-3.45%	18.37%	-2.00%	-1.96%	-1.92%	0.00%	-	-
Horiz. %	107.69%	111.54%	94.23%	96.15%	98.08%	100.00%	100.00%	-
P/NAPS	2.15	2.01	2.37	2.34	2.20	2.12	2.14	0.31%
YoY %	6.97%	-15.19%	1.28%	6.36%	3.77%	-0.93%	-	-
Horiz. %	100.47%	93.93%	110.75%	109.35%	102.80%	99.07%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	27/11/18	28/08/18	25/05/18	27/02/18	27/11/17	23/08/17	-
Price	5.66	4.92	5.63	6.26	6.11	5.65	6.00	-
P/RPS	4.14	3.61	4.14	4.56	4.52	4.28	4.70	-8.08%
YoY %	14.68%	-12.80%	-9.21%	0.88%	5.61%	-8.94%	-	-
Horiz. %	88.09%	76.81%	88.09%	97.02%	96.17%	91.06%	100.00%	-
P/EPS	75.99	184.78	114.38	92.58	51.90	56.34	53.92	25.62%
YoY %	-58.88%	61.55%	23.55%	78.38%	-7.88%	4.49%	-	-
Horiz. %	140.93%	342.69%	212.13%	171.70%	96.25%	104.49%	100.00%	-
EY	1.32	0.54	0.87	1.08	1.93	1.77	1.85	-20.10%
YoY %	144.44%	-37.93%	-19.44%	-44.04%	9.04%	-4.32%	-	-
Horiz. %	71.35%	29.19%	47.03%	58.38%	104.32%	95.68%	100.00%	-
DY	0.53	0.61	0.53	0.48	0.49	0.53	0.50	3.94%
YoY %	-13.11%	15.09%	10.42%	-2.04%	-7.55%	6.00%	-	-
Horiz. %	106.00%	122.00%	106.00%	96.00%	98.00%	106.00%	100.00%	-
P/NAPS	2.25	1.90	2.19	2.42	2.30	2.08	2.23	0.59%
YoY %	18.42%	-13.24%	-9.50%	5.22%	10.58%	-6.73%	-	-
Horiz. %	100.90%	85.20%	98.21%	108.52%	103.14%	93.27%	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