[IOIPG] QoQ TTM Result on 31-Dec-2016 [#2]

Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -2.91%
YoY- 20.22%
Quarter Report
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 4,155,825 4,185,361 3,881,780 3,629,510 3,329,193 3,024,940 2,747,551 31.73%
PBT 1,501,290 1,436,625 1,397,596 1,567,723 1,605,902 1,524,699 1,500,378 0.04%
Tax -482,414 -468,799 -396,524 -408,721 -424,577 -424,440 -394,646 14.31%
NP 1,018,876 967,826 1,001,072 1,159,002 1,181,325 1,100,259 1,105,732 -5.30%
-
NP to SH 974,154 920,870 973,648 1,120,475 1,154,110 1,080,018 1,092,197 -7.33%
-
Tax Rate 32.13% 32.63% 28.37% 26.07% 26.44% 27.84% 26.30% -
Total Cost 3,136,949 3,217,535 2,880,708 2,470,508 2,147,868 1,924,681 1,641,819 53.91%
-
Net Worth 18,115,216 19,237,170 14,569,412 16,279,447 16,179,407 15,876,448 14,727,415 14.78%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 348,710 348,710 352,809 352,809 352,809 352,809 226,462 33.31%
Div Payout % 35.80% 37.87% 36.24% 31.49% 30.57% 32.67% 20.73% -
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 18,115,216 19,237,170 14,569,412 16,279,447 16,179,407 15,876,448 14,727,415 14.78%
NOSH 5,525,255 5,525,255 5,525,255 4,411,774 4,408,557 4,410,124 4,219,889 19.66%
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 24.52% 23.12% 25.79% 31.93% 35.48% 36.37% 40.24% -
ROE 5.38% 4.79% 6.68% 6.88% 7.13% 6.80% 7.42% -
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 75.48 72.01 87.12 82.27 75.52 68.59 65.11 10.34%
EPS 17.69 15.84 21.85 25.40 26.18 24.49 25.88 -22.38%
DPS 6.33 6.00 8.00 8.00 8.00 8.00 5.37 11.57%
NAPS 3.29 3.31 3.27 3.69 3.67 3.60 3.49 -3.85%
Adjusted Per Share Value based on latest NOSH - 4,411,774
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 75.22 75.75 70.26 65.69 60.25 54.75 49.73 31.73%
EPS 17.63 16.67 17.62 20.28 20.89 19.55 19.77 -7.34%
DPS 6.31 6.31 6.39 6.39 6.39 6.39 4.10 33.26%
NAPS 3.2786 3.4817 2.6369 2.9464 2.9283 2.8734 2.6655 14.78%
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 2.02 2.20 2.07 2.10 2.49 2.35 2.31 -
P/RPS 2.68 3.05 2.38 2.55 3.30 3.43 3.55 -17.07%
P/EPS 11.42 13.88 9.47 8.27 9.51 9.60 8.93 17.79%
EY 8.76 7.20 10.56 12.09 10.51 10.42 11.20 -15.09%
DY 3.14 2.73 3.86 3.81 3.21 3.40 2.32 22.33%
P/NAPS 0.61 0.66 0.63 0.57 0.68 0.65 0.66 -5.11%
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 20/11/17 28/08/17 23/05/17 21/02/17 22/11/16 22/08/16 27/05/16 -
Price 1.99 2.06 2.08 2.13 2.39 2.44 2.25 -
P/RPS 2.64 2.86 2.39 2.59 3.16 3.56 3.46 -16.48%
P/EPS 11.25 13.00 9.52 8.39 9.13 9.96 8.69 18.76%
EY 8.89 7.69 10.51 11.92 10.95 10.04 11.50 -15.75%
DY 3.18 2.91 3.85 3.75 3.35 3.28 2.39 20.95%
P/NAPS 0.60 0.62 0.64 0.58 0.65 0.68 0.64 -4.20%

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