[IOICORP] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 14.89%
YoY- 1975.86%
Quarter Report
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,206,100 14,127,300 7,174,000 4,836,900 2,330,400 11,739,300 8,921,200 -60.56%
PBT 450,100 1,087,200 582,800 188,500 136,000 965,800 990,300 -40.85%
Tax -87,300 -321,100 -138,800 -49,900 -24,000 -319,500 -284,400 -54.46%
NP 362,800 766,100 444,000 138,600 112,000 646,300 705,900 -35.81%
-
NP to SH 360,000 743,200 425,700 120,400 104,800 629,700 688,700 -35.08%
-
Tax Rate 19.40% 29.53% 23.82% 26.47% 17.65% 33.08% 28.72% -
Total Cost 1,843,300 13,361,200 6,730,000 4,698,300 2,218,400 11,093,000 8,215,300 -63.04%
-
Net Worth 7,415,001 7,480,102 7,168,319 7,168,433 7,028,503 7,185,765 5,233,996 26.11%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 597,151 282,960 282,964 - 504,264 220,710 -
Div Payout % - 80.35% 66.47% 235.02% - 80.08% 32.05% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 7,415,001 7,480,102 7,168,319 7,168,433 7,028,503 7,185,765 5,233,996 26.11%
NOSH 6,283,900 6,285,800 6,461,000 6,461,000 6,275,449 6,303,303 6,306,020 -0.23%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 16.45% 5.42% 6.19% 2.87% 4.81% 5.51% 7.91% -
ROE 4.86% 9.94% 5.94% 1.68% 1.49% 8.76% 13.16% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 35.11 224.75 114.09 76.92 37.14 186.24 141.47 -60.47%
EPS 5.73 11.82 6.77 1.92 1.67 9.99 10.92 -34.91%
DPS 0.00 9.50 4.50 4.50 0.00 8.00 3.50 -
NAPS 1.18 1.19 1.14 1.14 1.12 1.14 0.83 26.40%
Adjusted Per Share Value based on latest NOSH - 6,461,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 35.25 225.74 114.64 77.29 37.24 187.59 142.55 -60.56%
EPS 5.75 11.88 6.80 1.92 1.67 10.06 11.00 -35.08%
DPS 0.00 9.54 4.52 4.52 0.00 8.06 3.53 -
NAPS 1.1849 1.1953 1.1454 1.1455 1.1231 1.1482 0.8364 26.11%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 4.54 4.45 4.65 4.40 4.45 4.34 4.57 -
P/RPS 12.93 1.98 4.08 5.72 11.98 2.33 3.23 151.90%
P/EPS 79.25 37.64 68.68 229.80 266.47 43.44 41.84 53.02%
EY 1.26 2.66 1.46 0.44 0.38 2.30 2.39 -34.71%
DY 0.00 2.13 0.97 1.02 0.00 1.84 0.77 -
P/NAPS 3.85 3.74 4.08 3.86 3.97 3.81 5.51 -21.24%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 17/11/17 28/08/17 16/05/17 20/02/17 18/11/16 23/08/16 18/05/16 -
Price 4.44 4.53 4.64 4.63 4.37 4.43 4.18 -
P/RPS 12.65 2.02 4.07 6.02 11.77 2.38 2.95 163.71%
P/EPS 77.50 38.31 68.54 241.81 261.68 44.34 38.27 59.99%
EY 1.29 2.61 1.46 0.41 0.38 2.26 2.61 -37.46%
DY 0.00 2.10 0.97 0.97 0.00 1.81 0.84 -
P/NAPS 3.76 3.81 4.07 4.06 3.90 3.89 5.04 -17.72%

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