[IOIPG] QoQ TTM Result on 30-Sep-2018 [#1]

Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -16.7%
YoY- -32.99%
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,211,742 2,387,926 2,441,399 2,482,693 2,792,610 3,313,932 3,668,544 -28.69%
PBT 1,085,960 1,164,329 1,085,161 919,561 1,071,532 1,314,882 1,294,477 -11.07%
Tax -425,530 -370,877 -314,560 -249,344 -263,388 -413,912 -449,848 -3.64%
NP 660,430 793,452 770,601 670,217 808,144 900,970 844,629 -15.16%
-
NP to SH 661,290 786,515 758,462 652,737 783,631 855,274 809,763 -12.66%
-
Tax Rate 39.18% 31.85% 28.99% 27.12% 24.58% 31.48% 34.75% -
Total Cost 1,551,312 1,594,474 1,670,798 1,812,476 1,984,466 2,412,962 2,823,915 -32.99%
-
Net Worth 18,831,016 18,610,770 18,500,646 18,280,401 18,335,462 18,005,094 18,060,155 2.83%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 165,184 275,307 275,307 275,307 275,307 348,710 348,710 -39.31%
Div Payout % 24.98% 35.00% 36.30% 42.18% 35.13% 40.77% 43.06% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 18,831,016 18,610,770 18,500,646 18,280,401 18,335,462 18,005,094 18,060,155 2.83%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 29.86% 33.23% 31.56% 27.00% 28.94% 27.19% 23.02% -
ROE 3.51% 4.23% 4.10% 3.57% 4.27% 4.75% 4.48% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 40.17 43.37 44.34 45.09 50.72 60.19 66.63 -28.70%
EPS 12.01 14.28 13.77 11.85 14.23 15.53 14.71 -12.67%
DPS 3.00 5.00 5.00 5.00 5.00 6.33 6.33 -39.29%
NAPS 3.42 3.38 3.36 3.32 3.33 3.27 3.28 2.83%
Adjusted Per Share Value based on latest NOSH - 5,525,255
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 40.03 43.22 44.19 44.93 50.54 59.98 66.40 -28.70%
EPS 11.97 14.23 13.73 11.81 14.18 15.48 14.66 -12.67%
DPS 2.99 4.98 4.98 4.98 4.98 6.31 6.31 -39.30%
NAPS 3.4082 3.3683 3.3484 3.3085 3.3185 3.2587 3.2687 2.83%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.38 1.32 1.54 1.67 1.60 1.62 1.85 -
P/RPS 3.44 3.04 3.47 3.70 3.15 2.69 2.78 15.30%
P/EPS 11.49 9.24 11.18 14.09 11.24 10.43 12.58 -5.87%
EY 8.70 10.82 8.94 7.10 8.89 9.59 7.95 6.21%
DY 2.17 3.79 3.25 2.99 3.13 3.91 3.42 -26.22%
P/NAPS 0.40 0.39 0.46 0.50 0.48 0.50 0.56 -20.14%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 27/05/19 26/02/19 23/11/18 27/08/18 18/05/18 23/02/18 -
Price 1.16 1.20 1.63 1.67 1.78 1.60 1.98 -
P/RPS 2.89 2.77 3.68 3.70 3.51 2.66 2.97 -1.80%
P/EPS 9.66 8.40 11.83 14.09 12.51 10.30 13.46 -19.88%
EY 10.35 11.90 8.45 7.10 8.00 9.71 7.43 24.80%
DY 2.59 4.17 3.07 2.99 2.81 3.96 3.20 -13.18%
P/NAPS 0.34 0.36 0.49 0.50 0.53 0.49 0.60 -31.59%

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