[IHH] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 5,825,890 4,595,244 4,444,996 3,518,331 3,788,364 2,840,915 2,800,855 12.98% YoY % 26.78% 3.38% 26.34% -7.13% 33.35% 1.43% - Horiz. % 208.00% 164.07% 158.70% 125.62% 135.26% 101.43% 100.00%
PBT 1,013,229 513,257 616,618 395,969 394,263 -316,711 128,417 41.07% YoY % 97.41% -16.76% 55.72% 0.43% 224.49% -346.63% - Horiz. % 789.01% 399.68% 480.17% 308.35% 307.02% -246.63% 100.00%
Tax -375,387 -188,974 59,040 -86,783 -112,413 -37,754 -85,653 27.91% YoY % -98.64% -420.08% 168.03% 22.80% -197.75% 55.92% - Horiz. % 438.26% 220.63% -68.93% 101.32% 131.24% 44.08% 100.00%
NP 637,842 324,283 675,658 309,186 281,850 -354,465 42,764 56.86% YoY % 96.69% -52.00% 118.53% 9.70% 179.51% -928.89% - Horiz. % 1,491.54% 758.31% 1,579.97% 723.01% 659.08% -828.89% 100.00%
NP to SH 532,070 251,762 550,000 309,952 236,342 -104,071 82,091 36.53% YoY % 111.34% -54.23% 77.45% 31.15% 327.10% -226.78% - Horiz. % 648.15% 306.69% 669.99% 377.57% 287.90% -126.78% 100.00%
Tax Rate 37.05 % 36.82 % -9.57 % 21.92 % 28.51 % - % 66.70 % -9.33% YoY % 0.62% 484.74% -143.66% -23.11% 0.00% 0.00% - Horiz. % 55.55% 55.20% -14.35% 32.86% 42.74% 0.00% 100.00%
Total Cost 5,188,048 4,270,961 3,769,338 3,209,145 3,506,514 3,195,380 2,758,091 11.10% YoY % 21.47% 13.31% 17.46% -8.48% 9.74% 15.85% - Horiz. % 188.10% 154.85% 136.66% 116.35% 127.14% 115.85% 100.00%
Net Worth 27,918,163 26,152,457 22,564,887 21,240,871 22,285,935 21,353,811 22,327,882 3.79% YoY % 6.75% 15.90% 6.23% -4.69% 4.37% -4.36% - Horiz. % 125.04% 117.13% 101.06% 95.13% 99.81% 95.64% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 27,918,163 26,152,457 22,564,887 21,240,871 22,285,935 21,353,811 22,327,882 3.79% YoY % 6.75% 15.90% 6.23% -4.69% 4.37% -4.36% - Horiz. % 125.04% 117.13% 101.06% 95.13% 99.81% 95.64% 100.00%
NOSH 8,806,991 8,805,541 8,780,112 8,777,219 8,773,990 8,244,715 8,239,071 1.12% YoY % 0.02% 0.29% 0.03% 0.04% 6.42% 0.07% - Horiz. % 106.89% 106.88% 106.57% 106.53% 106.49% 100.07% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 10.95 % 7.06 % 15.20 % 8.79 % 7.44 % -12.48 % 1.53 % 38.80% YoY % 55.10% -53.55% 72.92% 18.15% 159.62% -915.69% - Horiz. % 715.69% 461.44% 993.46% 574.51% 486.27% -815.69% 100.00%
ROE 1.91 % 0.96 % 2.44 % 1.46 % 1.06 % -0.49 % 0.37 % 31.45% YoY % 98.96% -60.66% 67.12% 37.74% 316.33% -232.43% - Horiz. % 516.22% 259.46% 659.46% 394.59% 286.49% -132.43% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 66.15 52.19 50.63 40.08 43.18 34.46 33.99 11.73% YoY % 26.75% 3.08% 26.32% -7.18% 25.30% 1.38% - Horiz. % 194.62% 153.55% 148.96% 117.92% 127.04% 101.38% 100.00%
EPS 6.04 2.78 6.01 3.28 2.44 -1.53 0.80 40.04% YoY % 117.27% -53.74% 83.23% 34.43% 259.48% -291.25% - Horiz. % 755.00% 347.50% 751.25% 410.00% 305.00% -191.25% 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 3.1700 2.9700 2.5700 2.4200 2.5400 2.5900 2.7100 2.65% YoY % 6.73% 15.56% 6.20% -4.72% -1.93% -4.43% - Horiz. % 116.97% 109.59% 94.83% 89.30% 93.73% 95.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 8,806,992 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 66.15 52.18 50.47 39.95 43.02 32.26 31.80 12.98% YoY % 26.77% 3.39% 26.33% -7.14% 33.35% 1.45% - Horiz. % 208.02% 164.09% 158.71% 125.63% 135.28% 101.45% 100.00%
EPS 6.04 2.86 6.25 3.52 2.68 -1.18 0.93 36.57% YoY % 111.19% -54.24% 77.56% 31.34% 327.12% -226.88% - Horiz. % 649.46% 307.53% 672.04% 378.49% 288.17% -126.88% 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 3.1700 2.9695 2.5622 2.4118 2.5305 2.4246 2.5352 3.79% YoY % 6.75% 15.90% 6.24% -4.69% 4.37% -4.36% - Horiz. % 125.04% 117.13% 101.07% 95.13% 99.81% 95.64% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 5.8500 5.9000 6.7000 5.2000 5.6800 5.2100 5.7500 -
P/RPS 8.84 11.31 13.23 12.97 13.16 15.12 16.91 -10.24% YoY % -21.84% -14.51% 2.00% -1.44% -12.96% -10.59% - Horiz. % 52.28% 66.88% 78.24% 76.70% 77.82% 89.41% 100.00%
P/EPS 96.83 206.36 106.96 147.25 210.87 -412.75 577.10 -25.72% YoY % -53.08% 92.93% -27.36% -30.17% 151.09% -171.52% - Horiz. % 16.78% 35.76% 18.53% 25.52% 36.54% -71.52% 100.00%
EY 1.03 0.48 0.93 0.68 0.47 -0.24 0.17 35.00% YoY % 114.58% -48.39% 36.76% 44.68% 295.83% -241.18% - Horiz. % 605.88% 282.35% 547.06% 400.00% 276.47% -141.18% 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 1.85 1.99 2.61 2.15 2.24 2.01 2.12 -2.24% YoY % -7.04% -23.75% 21.40% -4.02% 11.44% -5.19% - Horiz. % 87.26% 93.87% 123.11% 101.42% 105.66% 94.81% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 29/11/22 29/11/21 26/11/20 29/11/19 27/11/18 27/11/17 -
Price 5.8300 5.9500 6.6000 5.6000 5.3700 4.9200 5.6500 -
P/RPS 8.81 11.40 13.04 13.97 12.44 14.28 16.62 -10.03% YoY % -22.72% -12.58% -6.66% 12.30% -12.89% -14.08% - Horiz. % 53.01% 68.59% 78.46% 84.06% 74.85% 85.92% 100.00%
P/EPS 96.50 208.11 105.36 158.58 199.36 -389.77 567.06 -25.55% YoY % -53.63% 97.52% -33.56% -20.46% 151.15% -168.74% - Horiz. % 17.02% 36.70% 18.58% 27.97% 35.16% -68.74% 100.00%
EY 1.04 0.48 0.95 0.63 0.50 -0.26 0.18 33.94% YoY % 116.67% -49.47% 50.79% 26.00% 292.31% -244.44% - Horiz. % 577.78% 266.67% 527.78% 350.00% 277.78% -144.44% 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 1.84 2.00 2.57 2.31 2.11 1.90 2.08 -2.02% YoY % -8.00% -22.18% 11.26% 9.48% 11.05% -8.65% - Horiz. % 88.46% 96.15% 123.56% 111.06% 101.44% 91.35% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
IHH Q3 2022 Results Press Release (29.11.2022).pdf 
