[IHH] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Cumulative Result
Revenue	8,536,628	8,216,051	6,120,286	7,288,022	5,514,669	5,456,651	4,948,611	9.50%
YoY %	3.90%	34.24%	-16.02%	32.16%	1.06%	10.27%	-	-
Horiz. %	172.51%	166.03%	123.68%	147.27%	111.44%	110.27%	100.00%	-
PBT	1,499,657	1,254,960	-489,389	452,730	256,303	933,639	729,134	12.76%
YoY %	19.50%	356.43%	-208.10%	76.64%	-72.55%	28.05%	-	-
Horiz. %	205.68%	172.12%	-67.12%	62.09%	35.15%	128.05%	100.00%	-
Tax	-195,228	-275,989	-109,417	-259,755	-122,665	-183,921	-172,688	2.06%
YoY %	29.26%	-152.24%	57.88%	-111.76%	33.31%	-6.50%	-	-
Horiz. %	113.05%	159.82%	63.36%	150.42%	71.03%	106.50%	100.00%	-
NP	1,304,429	978,971	-598,806	192,975	133,638	749,718	556,446	15.24%
YoY %	33.24%	263.49%	-410.30%	44.40%	-82.17%	34.73%	-	-
Horiz. %	234.42%	175.93%	-107.61%	34.68%	24.02%	134.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,105,363	858,927	-440,428	274,504	222,341	786,607	481,569	14.84%
YoY %	28.69%	295.02%	-260.45%	23.46%	-71.73%	63.34%	-	-
Horiz. %	229.53%	178.36%	-91.46%	57.00%	46.17%	163.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.02%	21.99%	-	57.38%	47.86%	19.70%	23.68%	-
YoY %	-40.79%	0.00%	-	19.89%	142.94%	-16.81%	-	-
Horiz. %	54.98%	92.86%	-	242.31%	202.11%	83.19%	100.00%	-
Total Cost	7,232,199	7,237,080	6,719,092	7,095,047	5,381,031	4,706,933	4,392,165	8.66%
YoY %	-0.07%	7.71%	-5.30%	31.85%	14.32%	7.17%	-	-
Horiz. %	164.66%	164.77%	152.98%	161.54%	122.51%	107.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	25,615,962	22,211,055	21,411,839	22,191,750	21,182,083	22,156,783	21,732,345	2.77%
YoY %	15.33%	3.73%	-3.51%	4.77%	-4.40%	1.95%	-	-
Horiz. %	117.87%	102.20%	98.53%	102.11%	97.47%	101.95%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	25,615,962	22,211,055	21,411,839	22,191,750	21,182,083	22,156,783	21,732,345	2.77%
YoY %	15.33%	3.73%	-3.51%	4.77%	-4.40%	1.95%	-	-
Horiz. %	117.87%	102.20%	98.53%	102.11%	97.47%	101.95%	100.00%	-
NOSH	8,802,781	8,779,073	8,777,219	8,773,990	8,244,590	8,236,722	8,231,948	1.12%
YoY %	0.27%	0.02%	0.04%	6.42%	0.10%	0.06%	-	-
Horiz. %	106.93%	106.65%	106.62%	106.58%	100.15%	100.06%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	15.28%	11.92%	-9.78%	2.65%	2.42%	13.74%	11.24%	-
YoY %	28.19%	221.88%	-469.06%	9.50%	-82.39%	22.24%	-	-
Horiz. %	135.94%	106.05%	-87.01%	23.58%	21.53%	122.24%	100.00%	-
ROE	4.32%	3.87%	-2.06%	1.24%	1.05%	3.55%	2.22%	-
YoY %	11.63%	287.86%	-266.13%	18.10%	-70.42%	59.91%	-	-
Horiz. %	194.59%	174.32%	-92.79%	55.86%	47.30%	159.91%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	96.98	93.59	69.74	83.09	66.91	66.25	60.11	8.29%
YoY %	3.62%	34.20%	-16.07%	24.18%	1.00%	10.21%	-	-
Horiz. %	161.34%	155.70%	116.02%	138.23%	111.31%	110.21%	100.00%	-
EPS	12.05	9.29	-5.54	2.63	2.19	9.55	5.85	12.79%
YoY %	29.71%	267.69%	-310.65%	20.09%	-77.07%	63.25%	-	-
Horiz. %	205.98%	158.80%	-94.70%	44.96%	37.44%	163.25%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.91	2.53	2.44	2.53	2.57	2.69	2.64	1.63%
YoY %	15.02%	3.69%	-3.56%	-1.56%	-4.46%	1.89%	-	-
Horiz. %	110.23%	95.83%	92.42%	95.83%	97.35%	101.89%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 8,773,990
RPS	96.93	93.29	69.49	82.75	62.62	61.96	56.19	9.50%
YoY %	3.90%	34.25%	-16.02%	32.15%	1.07%	10.27%	-	-
Horiz. %	172.50%	166.03%	123.67%	147.27%	111.44%	110.27%	100.00%	-
EPS	12.55	9.75	-5.00	3.12	2.52	8.93	5.47	14.83%
YoY %	28.72%	295.00%	-260.26%	23.81%	-71.78%	63.25%	-	-
Horiz. %	229.43%	178.24%	-91.41%	57.04%	46.07%	163.25%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.9086	2.522	2.4312	2.5198	2.4051	2.5158	2.4676	2.77%
YoY %	15.33%	3.73%	-3.52%	4.77%	-4.40%	1.95%	-	-
Horiz. %	117.87%	102.20%	98.52%	102.12%	97.47%	101.95%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	6.45	5.47	5.50	5.80	6.10	5.75	6.60	-
P/RPS	6.65	5.84	7.89	6.98	9.12	8.68	10.98	-8.01%
YoY %	13.87%	-25.98%	13.04%	-23.46%	5.07%	-20.95%	-	-
Horiz. %	60.56%	53.19%	71.86%	63.57%	83.06%	79.05%	100.00%	-
P/EPS	51.37	55.91	-109.59	185.33	226.12	60.21	112.82	-12.28%
YoY %	-8.12%	151.02%	-159.13%	-18.04%	275.55%	-46.63%	-	-
Horiz. %	45.53%	49.56%	-97.14%	164.27%	200.43%	53.37%	100.00%	-
EY	1.95	1.79	-0.91	0.54	0.44	1.66	0.89	13.95%
YoY %	8.94%	296.70%	-268.52%	22.73%	-73.49%	86.52%	-	-
Horiz. %	219.10%	201.12%	-102.25%	60.67%	49.44%	186.52%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.22	2.16	2.25	2.29	2.37	2.14	2.50	-1.95%
YoY %	2.78%	-4.00%	-1.75%	-3.38%	10.75%	-14.40%	-	-
Horiz. %	88.80%	86.40%	90.00%	91.60%	94.80%	85.60%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	25/08/22	26/08/21	27/08/20	30/08/19	28/08/18	23/08/17	25/08/16	-
Price	6.37	5.84	5.41	5.79	5.63	6.00	6.65	-
P/RPS	6.57	6.24	7.76	6.97	8.41	9.06	11.06	-8.31%
YoY %	5.29%	-19.59%	11.33%	-17.12%	-7.17%	-18.08%	-	-
Horiz. %	59.40%	56.42%	70.16%	63.02%	76.04%	81.92%	100.00%	-
P/EPS	50.73	59.69	-107.79	185.01	208.70	62.83	113.68	-12.57%
YoY %	-15.01%	155.38%	-158.26%	-11.35%	232.17%	-44.73%	-	-
Horiz. %	44.63%	52.51%	-94.82%	162.75%	183.59%	55.27%	100.00%	-
EY	1.97	1.68	-0.93	0.54	0.48	1.59	0.88	14.36%
YoY %	17.26%	280.65%	-272.22%	12.50%	-69.81%	80.68%	-	-
Horiz. %	223.86%	190.91%	-105.68%	61.36%	54.55%	180.68%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.19	2.31	2.22	2.29	2.19	2.23	2.52	-2.31%
YoY %	-5.19%	4.05%	-3.06%	4.57%	-1.79%	-11.51%	-	-
Horiz. %	86.90%	91.67%	88.10%	90.87%	86.90%	88.49%	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