[IOICORP] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- 5.16%
YoY- -27.31%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 9,418,666 9,202,000 8,816,800 11,583,800 12,844,133 13,945,400 14,674,800 -25.57%
PBT 1,293,333 1,571,400 1,471,200 1,526,000 1,910,533 2,344,200 1,260,400 1.73%
Tax -268,533 -281,600 -248,000 -396,000 -457,733 -568,000 -568,400 -39.31%
NP 1,024,800 1,289,800 1,223,200 1,130,000 1,452,800 1,776,200 692,000 29.89%
-
NP to SH 1,016,666 1,278,800 1,216,000 1,114,200 1,436,000 1,759,200 670,000 32.01%
-
Tax Rate 20.76% 17.92% 16.86% 25.95% 23.96% 24.23% 45.10% -
Total Cost 8,393,866 7,912,200 7,593,600 10,453,800 11,391,333 12,169,200 13,982,800 -28.81%
-
Net Worth 11,415,784 11,538,882 11,228,696 11,357,163 11,111,424 11,237,384 10,685,328 4.50%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 372,253 558,333 - 682,671 496,600 745,020 - -
Div Payout % 36.62% 43.66% - 61.27% 34.58% 42.35% - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 11,415,784 11,538,882 11,228,696 11,357,163 11,111,424 11,237,384 10,685,328 4.50%
NOSH 6,204,230 6,258,100 6,258,100 6,258,100 6,258,100 6,258,100 6,258,100 -0.57%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 10.88% 14.02% 13.87% 9.76% 11.31% 12.74% 4.72% -
ROE 8.91% 11.08% 10.83% 9.81% 12.92% 15.65% 6.27% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 151.81 148.33 142.12 186.65 206.91 224.62 236.22 -25.50%
EPS 16.39 20.62 19.60 17.95 23.12 28.32 10.80 32.02%
DPS 6.00 9.00 0.00 11.00 8.00 12.00 0.00 -
NAPS 1.84 1.86 1.81 1.83 1.79 1.81 1.72 4.59%
Adjusted Per Share Value based on latest NOSH - 6,258,100
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 151.49 148.01 141.81 186.32 206.59 224.30 236.04 -25.57%
EPS 16.35 20.57 19.56 17.92 23.10 28.30 10.78 31.97%
DPS 5.99 8.98 0.00 10.98 7.99 11.98 0.00 -
NAPS 1.8362 1.856 1.8061 1.8267 1.7872 1.8075 1.7187 4.50%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 3.98 3.93 3.98 3.73 3.81 4.05 3.77 -
P/RPS 2.62 2.65 2.80 2.00 1.84 1.80 1.60 38.88%
P/EPS 24.29 19.07 20.30 20.78 16.47 14.29 34.96 -21.53%
EY 4.12 5.25 4.92 4.81 6.07 7.00 2.86 27.52%
DY 1.51 2.29 0.00 2.95 2.10 2.96 0.00 -
P/NAPS 2.16 2.11 2.20 2.04 2.13 2.24 2.19 -0.91%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 24/05/24 23/02/24 28/11/23 22/08/23 30/05/23 28/02/23 25/11/22 -
Price 3.98 3.99 3.99 4.05 3.91 3.83 3.98 -
P/RPS 2.62 2.69 2.81 2.17 1.89 1.71 1.68 34.44%
P/EPS 24.29 19.36 20.36 22.56 16.90 13.52 36.90 -24.30%
EY 4.12 5.17 4.91 4.43 5.92 7.40 2.71 32.18%
DY 1.51 2.26 0.00 2.72 2.05 3.13 0.00 -
P/NAPS 2.16 2.15 2.20 2.21 2.18 2.12 2.31 -4.37%

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