[IHB] YoY Quarter Result on 2022-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 CAGR
Revenue 14,060 252 12,289 16,511 43,953 52,115 48,060 -15.59% YoY % 5,479.37% -97.95% -25.57% -62.43% -15.66% 8.44% - Horiz. % 29.26% 0.52% 25.57% 34.35% 91.45% 108.44% 100.00%
PBT -17,872 -28,656 -10,402 -2,346 1,617 788 1,500 - YoY % 37.63% -175.49% -343.39% -245.08% 105.20% -47.47% - Horiz. % -1,191.47% -1,910.40% -693.47% -156.40% 107.80% 52.53% 100.00%
Tax -3 -358 -460 -11,898 -4,009 -198 -25 -25.35% YoY % 99.16% 22.17% 96.13% -196.78% -1,924.75% -692.00% - Horiz. % 12.00% 1,432.00% 1,840.00% 47,592.00% 16,036.00% 792.00% 100.00%
NP -17,875 -29,014 -10,862 -14,244 -2,392 590 1,475 - YoY % 38.39% -167.11% 23.74% -495.48% -505.42% -60.00% - Horiz. % -1,211.86% -1,967.05% -736.41% -965.69% -162.17% 40.00% 100.00%
NP to SH -14,384 -28,938 -10,543 -14,276 -2,496 642 1,516 - YoY % 50.29% -174.48% 26.15% -471.96% -488.79% -57.65% - Horiz. % -948.81% -1,908.84% -695.45% -941.69% -164.64% 42.35% 100.00%
Tax Rate - % - % - % - % 247.93 % 25.13 % 1.67 % - YoY % 0.00% 0.00% 0.00% 0.00% 886.59% 1,404.79% - Horiz. % 0.00% 0.00% 0.00% 0.00% 14,846.11% 1,504.79% 100.00%
Total Cost 31,935 29,266 23,151 30,755 46,345 51,525 46,585 -5.07% YoY % 9.12% 26.41% -24.72% -33.64% -10.05% 10.60% - Horiz. % 68.55% 62.82% 49.70% 66.02% 99.48% 110.60% 100.00%
Net Worth 44,258 58,672 76,369 101,930 127,501 89,760 88,323 -9.09% YoY % -24.57% -23.17% -25.08% -20.06% 42.05% 1.63% - Horiz. % 50.11% 66.43% 86.47% 115.41% 144.36% 101.63% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 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 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 CAGR
Net Worth 44,258 58,672 76,369 101,930 127,501 89,760 88,323 -9.09% YoY % -24.57% -23.17% -25.08% -20.06% 42.05% 1.63% - Horiz. % 50.11% 66.43% 86.47% 115.41% 144.36% 101.63% 100.00%
NOSH 368,820 279,392 212,138 188,760 184,785 132,000 131,826 15.24% YoY % 32.01% 31.70% 12.39% 2.15% 39.99% 0.13% - Horiz. % 279.78% 211.94% 160.92% 143.19% 140.17% 100.13% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 CAGR
NP Margin -127.13 % -11,513.49 % -88.39 % -86.27 % -5.44 % 1.13 % 3.07 % - YoY % 98.90% -12,925.78% -2.46% -1,485.85% -581.42% -63.19% - Horiz. % -4,141.04% -375,032.28% -2,879.15% -2,810.10% -177.20% 36.81% 100.00%
ROE -32.50 % -49.32 % -13.81 % -14.01 % -1.96 % 0.72 % 1.72 % - YoY % 34.10% -257.13% 1.43% -614.80% -372.22% -58.14% - Horiz. % -1,889.53% -2,867.44% -802.91% -814.53% -113.95% 41.86% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 CAGR
RPS 3.81 0.09 5.79 8.75 23.79 39.48 36.46 -26.76% YoY % 4,133.33% -98.45% -33.83% -63.22% -39.74% 8.28% - Horiz. % 10.45% 0.25% 15.88% 24.00% 65.25% 108.28% 100.00%
EPS -3.90 -10.36 -4.97 -7.56 -1.35 0.49 1.15 - YoY % 62.36% -108.45% 34.26% -460.00% -375.51% -57.39% - Horiz. % -339.13% -900.87% -432.17% -657.39% -117.39% 42.61% 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 0.1200 0.2100 0.3600 0.5400 0.6900 0.6800 0.6700 -21.11% YoY % -42.86% -41.67% -33.33% -21.74% 1.47% 1.49% - Horiz. % 17.91% 31.34% 53.73% 80.60% 102.99% 101.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 405,997 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 CAGR
RPS 3.46 0.06 3.03 4.07 10.83 12.84 11.84 -15.60% YoY % 5,666.67% -98.02% -25.55% -62.42% -15.65% 8.45% - Horiz. % 29.22% 0.51% 25.59% 34.38% 91.47% 108.45% 100.00%
EPS -3.54 -7.13 -2.60 -3.52 -0.61 0.16 0.37 - YoY % 50.35% -174.23% 26.14% -477.05% -481.25% -56.76% - Horiz. % -956.76% -1,927.03% -702.70% -951.35% -164.86% 43.24% 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 0.1090 0.1445 0.1881 0.2511 0.3140 0.2211 0.2175 -9.09% YoY % -24.57% -23.18% -25.09% -20.03% 42.02% 1.66% - Horiz. % 50.11% 66.44% 86.48% 115.45% 144.37% 101.66% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/12/16 31/12/15 -
Price 0.1100 0.2250 0.2450 0.2400 0.8950 0.6500 0.7300 -
P/RPS 2.89 249.46 4.23 2.74 3.76 1.65 2.00 5.21% YoY % -98.84% 5,797.40% 54.38% -27.13% 127.88% -17.50% - Horiz. % 144.50% 12,473.00% 211.50% 137.00% 188.00% 82.50% 100.00%
P/EPS -2.82 -2.17 -4.93 -3.17 -66.26 133.64 63.48 - YoY % -29.95% 55.98% -55.52% 95.22% -149.58% 110.52% - Horiz. % -4.44% -3.42% -7.77% -4.99% -104.38% 210.52% 100.00%
EY -35.45 -46.03 -20.29 -31.51 -1.51 0.75 1.58 - YoY % 22.99% -126.86% 35.61% -1,986.76% -301.33% -52.53% - Horiz. % -2,243.67% -2,913.29% -1,284.18% -1,994.30% -95.57% 47.47% 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 0.92 1.07 0.68 0.44 1.30 0.96 1.09 -2.31% YoY % -14.02% 57.35% 54.55% -66.15% 35.42% -11.93% - Horiz. % 84.40% 98.17% 62.39% 40.37% 119.27% 88.07% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 CAGR
Date 24/05/23 26/07/22 - 30/06/20 30/05/19 27/02/17 29/02/16 -
Price 0.1050 0.1300 0.2700 0.2550 0.8400 0.6500 0.7400 -
P/RPS 2.75 144.13 4.66 2.92 3.53 1.65 2.03 4.27% YoY % -98.09% 2,992.92% 59.59% -17.28% 113.94% -18.72% - Horiz. % 135.47% 7,100.00% 229.56% 143.84% 173.89% 81.28% 100.00%
P/EPS -2.69 -1.26 -5.43 -3.37 -62.19 133.64 64.35 - YoY % -113.49% 76.80% -61.13% 94.58% -146.54% 107.68% - Horiz. % -4.18% -1.96% -8.44% -5.24% -96.64% 207.68% 100.00%
EY -37.14 -79.67 -18.41 -29.66 -1.61 0.75 1.55 - YoY % 53.38% -332.75% 37.93% -1,742.24% -314.67% -51.61% - Horiz. % -2,396.13% -5,140.00% -1,187.74% -1,913.55% -103.87% 48.39% 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 0.88 0.62 0.75 0.47 1.22 0.96 1.10 -3.03% YoY % 41.94% -17.33% 59.57% -61.48% 27.08% -12.73% - Horiz. % 80.00% 56.36% 68.18% 42.73% 110.91% 87.27% 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