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

Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -42.56%
YoY- -34.22%
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 13,795,208 14,824,974 12,308,666 11,312,767 10,231,355 8,927,852 7,589,378 10.46%
PBT 1,411,361 598,281 849,678 728,233 1,048,415 1,339,902 1,211,066 2.58%
Tax -405,968 -441,157 -397,911 -313,549 -268,160 -196,432 -276,028 6.63%
NP 1,005,393 157,124 451,767 414,684 780,255 1,143,470 935,038 1.21%
-
NP to SH 984,289 142,180 659,962 557,142 846,921 997,899 766,721 4.24%
-
Tax Rate 28.76% 73.74% 46.83% 43.06% 25.58% 14.66% 22.79% -
Total Cost 12,789,815 14,667,850 11,856,899 10,898,083 9,451,100 7,784,382 6,654,340 11.49%
-
Net Worth 21,768,577 21,496,277 21,923,241 21,340,529 22,473,302 21,489,425 19,842,918 1.55%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 351,088 350,959 252,817 247,173 245,255 246,537 244,943 6.17%
Div Payout % 35.67% 246.84% 38.31% 44.36% 28.96% 24.71% 31.95% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 21,768,577 21,496,277 21,923,241 21,340,529 22,473,302 21,489,425 19,842,918 1.55%
NOSH 8,779,073 8,773,990 8,769,296 8,239,596 8,231,978 8,233,496 8,165,809 1.21%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 7.29% 1.06% 3.67% 3.67% 7.63% 12.81% 12.32% -
ROE 4.52% 0.66% 3.01% 2.61% 3.77% 4.64% 3.86% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 157.16 168.97 140.36 137.30 124.29 108.43 92.94 9.14%
EPS 11.21 1.62 7.53 6.76 10.29 12.12 9.39 2.99%
DPS 4.00 4.00 2.88 3.00 3.00 3.00 3.00 4.90%
NAPS 2.48 2.45 2.50 2.59 2.73 2.61 2.43 0.33%
Adjusted Per Share Value based on latest NOSH - 8,239,596
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 156.57 168.25 139.69 128.39 116.12 101.32 86.13 10.46%
EPS 11.17 1.61 7.49 6.32 9.61 11.33 8.70 4.24%
DPS 3.98 3.98 2.87 2.81 2.78 2.80 2.78 6.15%
NAPS 2.4706 2.4397 2.4881 2.422 2.5506 2.4389 2.252 1.55%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 5.32 5.16 5.77 6.05 6.00 6.56 6.01 -
P/RPS 3.39 3.05 4.11 4.41 4.83 6.05 6.47 -10.20%
P/EPS 47.44 318.43 76.67 89.47 58.32 54.13 64.01 -4.86%
EY 2.11 0.31 1.30 1.12 1.71 1.85 1.56 5.15%
DY 0.75 0.78 0.50 0.50 0.50 0.46 0.50 6.98%
P/NAPS 2.15 2.11 2.31 2.34 2.20 2.51 2.47 -2.28%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 01/06/21 29/06/20 30/05/19 25/05/18 19/05/17 26/05/16 28/05/15 -
Price 5.39 5.60 5.48 6.26 6.00 6.52 5.80 -
P/RPS 3.43 3.31 3.90 4.56 4.83 6.01 6.24 -9.48%
P/EPS 48.07 345.58 72.82 92.58 58.32 53.80 61.77 -4.08%
EY 2.08 0.29 1.37 1.08 1.71 1.86 1.62 4.24%
DY 0.74 0.71 0.53 0.48 0.50 0.46 0.52 6.05%
P/NAPS 2.17 2.29 2.19 2.42 2.20 2.50 2.39 -1.59%

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