[IHH] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -67.13%
YoY--%
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,002,971 1,757,612 1,624,598 1,262,171 16.64%
PBT 232,937 243,047 213,588 218,248 2.19%
Tax -52,280 -54,144 -46,296 -44,347 5.63%
NP 180,657 188,903 167,292 173,901 1.27%
-
NP to SH 171,482 159,052 127,273 122,771 11.78%
-
Tax Rate 22.44% 22.28% 21.68% 20.32% -
Total Cost 1,822,314 1,568,709 1,457,306 1,088,270 18.74%
-
Net Worth 19,842,918 18,258,520 17,238,242 0 -
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 19,842,918 18,258,520 17,238,242 0 -
NOSH 8,165,809 8,114,897 8,055,252 6,018,186 10.70%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.02% 10.75% 10.30% 13.78% -
ROE 0.86% 0.87% 0.74% 0.00% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 24.53 21.66 20.17 20.97 5.36%
EPS 2.10 1.96 1.58 2.04 0.97%
DPS 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.25 2.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 6,018,186
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 22.73 19.95 18.44 14.32 16.65%
EPS 1.95 1.81 1.44 1.39 11.94%
DPS 0.00 0.00 0.00 0.00 -
NAPS 2.252 2.0722 1.9564 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/03/15 31/03/14 29/03/13 - -
Price 6.01 3.85 3.74 0.00 -
P/RPS 24.50 17.78 18.54 0.00 -
P/EPS 286.19 196.43 236.71 0.00 -
EY 0.35 0.51 0.42 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 1.71 1.75 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/15 29/05/14 23/05/13 - -
Price 5.80 4.17 3.95 0.00 -
P/RPS 23.65 19.25 19.59 0.00 -
P/EPS 276.19 212.76 250.00 0.00 -
EY 0.36 0.47 0.40 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 1.85 1.85 0.00 -

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

Post a Comment