[IHH] YoY TTM Result on 31-Mar-2019 [#1]

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	17,349,041	13,795,208	14,824,974	12,308,666	11,312,767	10,231,355	8,927,852	11.70%
YoY %	25.76%	-6.95%	20.44%	8.80%	10.57%	14.60%	-	-
Horiz. %	194.32%	154.52%	166.05%	137.87%	126.71%	114.60%	100.00%	-
PBT	2,590,388	1,411,361	598,281	849,678	728,233	1,048,415	1,339,902	11.60%
YoY %	83.54%	135.90%	-29.59%	16.68%	-30.54%	-21.75%	-	-
Horiz. %	193.33%	105.33%	44.65%	63.41%	54.35%	78.25%	100.00%	-
Tax	-276,630	-405,968	-441,157	-397,911	-313,549	-268,160	-196,432	5.86%
YoY %	31.86%	7.98%	-10.87%	-26.91%	-16.93%	-36.52%	-	-
Horiz. %	140.83%	206.67%	224.59%	202.57%	159.62%	136.52%	100.00%	-
NP	2,313,758	1,005,393	157,124	451,767	414,684	780,255	1,143,470	12.45%
YoY %	130.13%	539.87%	-65.22%	8.94%	-46.85%	-31.76%	-	-
Horiz. %	202.35%	87.92%	13.74%	39.51%	36.27%	68.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,980,163	984,289	142,180	659,962	557,142	846,921	997,899	12.09%
YoY %	101.18%	592.28%	-78.46%	18.45%	-34.22%	-15.13%	-	-
Horiz. %	198.43%	98.64%	14.25%	66.14%	55.83%	84.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.68%	28.76%	73.74%	46.83%	43.06%	25.58%	14.66%	-
YoY %	-62.87%	-61.00%	57.46%	8.76%	68.33%	74.49%	-	-
Horiz. %	72.85%	196.18%	503.00%	319.44%	293.72%	174.49%	100.00%	-
Total Cost	15,035,283	12,789,815	14,667,850	11,856,899	10,898,083	9,451,100	7,784,382	11.59%
YoY %	17.56%	-12.80%	23.71%	8.80%	15.31%	21.41%	-	-
Horiz. %	193.15%	164.30%	188.43%	152.32%	140.00%	121.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,358,861	21,768,577	21,496,277	21,923,241	21,340,529	22,473,302	21,489,425	0.66%
YoY %	2.71%	1.27%	-1.95%	2.73%	-5.04%	4.58%	-	-
Horiz. %	104.05%	101.30%	100.03%	102.02%	99.31%	104.58%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	527,506	351,088	350,959	252,817	247,173	245,255	246,537	13.50%
YoY %	50.25%	0.04%	38.82%	2.28%	0.78%	-0.52%	-	-
Horiz. %	213.97%	142.41%	142.36%	102.55%	100.26%	99.48%	100.00%	-
Div Payout %	26.64%	35.67%	246.84%	38.31%	44.36%	28.96%	24.71%	-
YoY %	-25.32%	-85.55%	544.32%	-13.64%	53.18%	17.20%	-	-
Horiz. %	107.81%	144.35%	998.95%	155.04%	179.52%	117.20%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	22,358,861	21,768,577	21,496,277	21,923,241	21,340,529	22,473,302	21,489,425	0.66%
YoY %	2.71%	1.27%	-1.95%	2.73%	-5.04%	4.58%	-	-
Horiz. %	104.05%	101.30%	100.03%	102.02%	99.31%	104.58%	100.00%	-
NOSH	8,802,701	8,779,073	8,773,990	8,769,296	8,239,596	8,231,978	8,233,496	1.11%
YoY %	0.27%	0.06%	0.05%	6.43%	0.09%	-0.02%	-	-
Horiz. %	106.91%	106.63%	106.56%	106.51%	100.07%	99.98%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	13.34%	7.29%	1.06%	3.67%	3.67%	7.63%	12.81%	-
YoY %	82.99%	587.74%	-71.12%	0.00%	-51.90%	-40.44%	-	-
Horiz. %	104.14%	56.91%	8.27%	28.65%	28.65%	59.56%	100.00%	-
ROE	8.86%	4.52%	0.66%	3.01%	2.61%	3.77%	4.64%	-
YoY %	96.02%	584.85%	-78.07%	15.33%	-30.77%	-18.75%	-	-
Horiz. %	190.95%	97.41%	14.22%	64.87%	56.25%	81.25%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	197.09	157.16	168.97	140.36	137.30	124.29	108.43	10.46%
YoY %	25.41%	-6.99%	20.38%	2.23%	10.47%	14.63%	-	-
Horiz. %	181.77%	144.94%	155.83%	129.45%	126.63%	114.63%	100.00%	-
EPS	22.49	11.21	1.62	7.53	6.76	10.29	12.12	10.84%
YoY %	100.62%	591.98%	-78.49%	11.39%	-34.31%	-15.10%	-	-
Horiz. %	185.56%	92.49%	13.37%	62.13%	55.78%	84.90%	100.00%	-
DPS	6.00	4.00	4.00	2.88	3.00	3.00	3.00	12.24%
YoY %	50.00%	0.00%	38.89%	-4.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	133.33%	133.33%	96.00%	100.00%	100.00%	100.00%	-
NAPS	2.54	2.48	2.45	2.50	2.59	2.73	2.61	-0.45%
YoY %	2.42%	1.22%	-2.00%	-3.47%	-5.13%	4.60%	-	-
Horiz. %	97.32%	95.02%	93.87%	95.79%	99.23%	104.60%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 8,769,296
RPS	196.99	156.64	168.33	139.76	128.45	116.17	101.37	11.70%
YoY %	25.76%	-6.94%	20.44%	8.80%	10.57%	14.60%	-	-
Horiz. %	194.33%	154.52%	166.06%	137.87%	126.71%	114.60%	100.00%	-
EPS	22.48	11.18	1.61	7.49	6.33	9.62	11.33	12.09%
YoY %	101.07%	594.41%	-78.50%	18.33%	-34.20%	-15.09%	-	-
Horiz. %	198.41%	98.68%	14.21%	66.11%	55.87%	84.91%	100.00%	-
DPS	5.99	3.99	3.99	2.87	2.81	2.78	2.80	13.50%
YoY %	50.13%	0.00%	39.02%	2.14%	1.08%	-0.71%	-	-
Horiz. %	213.93%	142.50%	142.50%	102.50%	100.36%	99.29%	100.00%	-
NAPS	2.5388	2.4717	2.4408	2.4893	2.4231	2.5518	2.44	0.66%
YoY %	2.71%	1.27%	-1.95%	2.73%	-5.04%	4.58%	-	-
Horiz. %	104.05%	101.30%	100.03%	102.02%	99.31%	104.58%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	6.20	5.32	5.16	5.77	6.05	6.00	6.56	-
P/RPS	3.15	3.39	3.05	4.11	4.41	4.83	6.05	-10.30%
YoY %	-7.08%	11.15%	-25.79%	-6.80%	-8.70%	-20.17%	-	-
Horiz. %	52.07%	56.03%	50.41%	67.93%	72.89%	79.83%	100.00%	-
P/EPS	27.56	47.44	318.43	76.67	89.47	58.32	54.13	-10.63%
YoY %	-41.91%	-85.10%	315.33%	-14.31%	53.41%	7.74%	-	-
Horiz. %	50.91%	87.64%	588.27%	141.64%	165.29%	107.74%	100.00%	-
EY	3.63	2.11	0.31	1.30	1.12	1.71	1.85	11.88%
YoY %	72.04%	580.65%	-76.15%	16.07%	-34.50%	-7.57%	-	-
Horiz. %	196.22%	114.05%	16.76%	70.27%	60.54%	92.43%	100.00%	-
DY	0.97	0.75	0.78	0.50	0.50	0.50	0.46	13.23%
YoY %	29.33%	-3.85%	56.00%	0.00%	0.00%	8.70%	-	-
Horiz. %	210.87%	163.04%	169.57%	108.70%	108.70%	108.70%	100.00%	-
P/NAPS	2.44	2.15	2.11	2.31	2.34	2.20	2.51	-0.47%
YoY %	13.49%	1.90%	-8.66%	-1.28%	6.36%	-12.35%	-	-
Horiz. %	97.21%	85.66%	84.06%	92.03%	93.23%	87.65%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	26/05/22	01/06/21	29/06/20	30/05/19	25/05/18	19/05/17	26/05/16	-
Price	6.49	5.39	5.60	5.48	6.26	6.00	6.52	-
P/RPS	3.29	3.43	3.31	3.90	4.56	4.83	6.01	-9.55%
YoY %	-4.08%	3.63%	-15.13%	-14.47%	-5.59%	-19.63%	-	-
Horiz. %	54.74%	57.07%	55.07%	64.89%	75.87%	80.37%	100.00%	-
P/EPS	28.85	48.07	345.58	72.82	92.58	58.32	53.80	-9.86%
YoY %	-39.98%	-86.09%	374.57%	-21.34%	58.74%	8.40%	-	-
Horiz. %	53.62%	89.35%	642.34%	135.35%	172.08%	108.40%	100.00%	-
EY	3.47	2.08	0.29	1.37	1.08	1.71	1.86	10.94%
YoY %	66.83%	617.24%	-78.83%	26.85%	-36.84%	-8.06%	-	-
Horiz. %	186.56%	111.83%	15.59%	73.66%	58.06%	91.94%	100.00%	-
DY	0.92	0.74	0.71	0.53	0.48	0.50	0.46	12.24%
YoY %	24.32%	4.23%	33.96%	10.42%	-4.00%	8.70%	-	-
Horiz. %	200.00%	160.87%	154.35%	115.22%	104.35%	108.70%	100.00%	-
P/NAPS	2.56	2.17	2.29	2.19	2.42	2.20	2.50	0.39%
YoY %	17.97%	-5.24%	4.57%	-9.50%	10.00%	-12.00%	-	-
Horiz. %	102.40%	86.80%	91.60%	87.60%	96.80%	88.00%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:50:00

OBV

5 Mins

SELL

2024-05-17 16:05:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-17 16:05:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-17 16:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-17 16:00:00

TURTLE SYSTEM 55

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

621

MPI

MALAYSIAN PACIFIC INDUSTRIES

502

MBSB

MALAYSIA BUILDING SOCIETY BHD

474

HLIND

HONG LEONG INDUSTRIES BHD

449

DNEX

DAGANG NEXCHANGE BERHAD

433

PTRANS

PERAK TRANSIT BERHAD

399

YTLPOWR

YTL POWER INTERNATIONAL BHD

399

NOTION

NOTION VTEC BHD

374

MYEG

MY E.G. SERVICES BHD

368

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More