[IOICORP] YoY Annualized Quarter Result on 30-Jun-2018 [#4]

Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -24.11%
YoY- 311.8%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 11,251,700 7,802,200 7,385,600 7,417,600 14,127,300 11,739,300 11,541,500 -0.42%
PBT 1,739,800 826,700 872,600 1,570,700 1,087,200 965,800 316,400 32.82%
Tax -323,500 -225,000 -255,000 1,497,600 -321,100 -319,500 -261,600 3.59%
NP 1,416,300 601,700 617,600 3,068,300 766,100 646,300 54,800 71.86%
-
NP to SH 1,394,300 600,900 631,700 3,060,500 743,200 629,700 51,900 72.97%
-
Tax Rate 18.59% 27.22% 29.22% -95.35% 29.53% 33.08% 82.68% -
Total Cost 9,835,400 7,200,500 6,768,000 4,349,300 13,361,200 11,093,000 11,486,700 -2.55%
-
Net Worth 10,018,119 9,275,752 9,301,273 9,175,222 7,480,102 7,185,765 7,131,514 5.82%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 657,439 501,392 502,771 1,288,301 597,151 504,264 573,068 2.31%
Div Payout % 47.15% 83.44% 79.59% 42.09% 80.35% 80.08% 1,104.18% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 10,018,119 9,275,752 9,301,273 9,175,222 7,480,102 7,185,765 7,131,514 5.82%
NOSH 6,258,100 6,285,038 6,284,643 6,284,398 6,285,800 6,303,303 6,367,423 -0.28%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 12.59% 7.71% 8.36% 41.37% 5.42% 5.51% 0.47% -
ROE 13.92% 6.48% 6.79% 33.36% 9.94% 8.76% 0.73% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 179.70 124.49 117.52 118.03 224.75 186.24 181.26 -0.14%
EPS 22.26 9.57 10.05 48.70 11.82 9.99 0.82 73.27%
DPS 10.50 8.00 8.00 20.50 9.50 8.00 9.00 2.60%
NAPS 1.60 1.48 1.48 1.46 1.19 1.14 1.12 6.11%
Adjusted Per Share Value based on latest NOSH - 6,284,398
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 179.79 124.67 118.02 118.53 225.74 187.59 184.42 -0.42%
EPS 22.28 9.60 10.09 48.90 11.88 10.06 0.83 72.95%
DPS 10.51 8.01 8.03 20.59 9.54 8.06 9.16 2.31%
NAPS 1.6008 1.4822 1.4863 1.4661 1.1953 1.1482 1.1396 5.82%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.76 4.34 4.25 4.54 4.45 4.34 4.06 -
P/RPS 2.09 3.49 3.62 3.85 1.98 2.33 2.24 -1.14%
P/EPS 16.88 45.27 42.28 9.32 37.64 43.44 498.11 -43.08%
EY 5.92 2.21 2.37 10.73 2.66 2.30 0.20 75.78%
DY 2.79 1.84 1.88 4.52 2.13 1.84 2.22 3.87%
P/NAPS 2.35 2.93 2.87 3.11 3.74 3.81 3.63 -6.98%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 25/08/20 15/08/19 17/08/18 28/08/17 23/08/16 24/08/15 -
Price 3.89 4.55 4.23 4.57 4.53 4.43 3.93 -
P/RPS 2.16 3.65 3.60 3.87 2.02 2.38 2.17 -0.07%
P/EPS 17.47 47.46 42.08 9.38 38.31 44.34 482.16 -42.44%
EY 5.72 2.11 2.38 10.66 2.61 2.26 0.21 73.37%
DY 2.70 1.76 1.89 4.49 2.10 1.81 2.29 2.78%
P/NAPS 2.43 3.07 2.86 3.13 3.81 3.89 3.51 -5.93%

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