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

Announcement Date
28-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -15.18%
YoY- -71.61%
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 2,509,888 2,592,184 2,593,083 2,568,834 2,723,920 2,766,076 2,590,332 -2.07%
PBT 809,944 901,948 1,619,787 1,755,638 2,325,990 2,758,932 1,102,773 -18.55%
Tax -207,584 -195,924 -219,428 -205,470 -234,816 -196,012 -414,704 -36.87%
NP 602,360 706,024 1,400,359 1,550,168 2,091,174 2,562,920 688,069 -8.46%
-
NP to SH 591,880 697,780 1,393,016 1,543,522 2,084,532 2,561,148 686,735 -9.40%
-
Tax Rate 25.63% 21.72% 13.55% 11.70% 10.10% 7.10% 37.61% -
Total Cost 1,907,528 1,886,160 1,192,724 1,018,666 632,746 203,156 1,902,263 0.18%
-
Net Worth 22,354,948 22,134,702 22,299,888 21,749,273 21,529,027 21,308,780 20,427,798 6.17%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - 275,307 293,661 440,491 - - -
Div Payout % - - 19.76% 19.03% 21.13% - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 22,354,948 22,134,702 22,299,888 21,749,273 21,529,027 21,308,780 20,427,798 6.17%
NOSH 5,525,255 5,525,255 5,525,255 5,525,255 5,525,255 5,525,255 5,525,255 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 24.00% 27.24% 54.00% 60.35% 76.77% 92.66% 26.56% -
ROE 2.65% 3.15% 6.25% 7.10% 9.68% 12.02% 3.36% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 45.58 47.08 47.09 46.65 49.47 50.24 47.04 -2.07%
EPS 10.74 12.68 25.30 28.03 37.86 46.52 12.47 -9.45%
DPS 0.00 0.00 5.00 5.33 8.00 0.00 0.00 -
NAPS 4.06 4.02 4.05 3.95 3.91 3.87 3.71 6.17%
Adjusted Per Share Value based on latest NOSH - 5,525,255
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 45.43 46.92 46.93 46.49 49.30 50.06 46.88 -2.06%
EPS 10.71 12.63 25.21 27.94 37.73 46.35 12.43 -9.42%
DPS 0.00 0.00 4.98 5.31 7.97 0.00 0.00 -
NAPS 4.046 4.0061 4.036 3.9363 3.8965 3.8566 3.6972 6.17%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.75 1.66 1.07 1.10 1.06 0.935 1.00 -
P/RPS 3.84 3.53 2.27 2.36 2.14 1.86 2.13 47.96%
P/EPS 16.28 13.10 4.23 3.92 2.80 2.01 8.02 60.11%
EY 6.14 7.63 23.64 25.48 35.72 49.75 12.47 -37.56%
DY 0.00 0.00 4.67 4.85 7.55 0.00 0.00 -
P/NAPS 0.43 0.41 0.26 0.28 0.27 0.24 0.27 36.25%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 24/11/23 28/08/23 26/05/23 24/02/23 23/11/22 22/08/22 -
Price 2.27 1.73 1.57 1.11 1.12 1.01 0.975 -
P/RPS 4.98 3.67 3.33 2.38 2.26 2.01 2.07 79.25%
P/EPS 21.12 13.65 6.21 3.96 2.96 2.17 7.82 93.58%
EY 4.74 7.33 16.11 25.25 33.80 46.05 12.79 -48.31%
DY 0.00 0.00 3.18 4.80 7.14 0.00 0.00 -
P/NAPS 0.56 0.43 0.39 0.28 0.29 0.26 0.26 66.54%

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