[IOICORP] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -33.31%
YoY- -38.03%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 12,844,133 15,790,133 10,389,333 7,686,133 7,529,866 9,222,933 9,565,333 5.03%
PBT 1,910,533 2,258,933 1,688,133 694,000 1,066,133 2,004,933 777,066 16.16%
Tax -457,733 -633,733 -290,400 -208,000 -297,066 2,044,133 -185,066 16.28%
NP 1,452,800 1,625,200 1,397,733 486,000 769,066 4,049,066 592,000 16.13%
-
NP to SH 1,436,000 1,578,000 1,379,866 483,466 780,133 4,032,933 567,600 16.72%
-
Tax Rate 23.96% 28.05% 17.20% 29.97% 27.86% -101.96% 23.82% -
Total Cost 11,391,333 14,164,933 8,991,600 7,200,133 6,760,800 5,173,866 8,973,333 4.05%
-
Net Worth 11,111,424 10,375,709 9,710,439 8,921,291 9,238,353 9,111,655 7,168,319 7.57%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 496,600 497,040 375,888 335,072 293,281 1,340,565 377,280 4.68%
Div Payout % 34.58% 31.50% 27.24% 69.31% 37.59% 33.24% 66.47% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 11,111,424 10,375,709 9,710,439 8,921,291 9,238,353 9,111,655 7,168,319 7.57%
NOSH 6,258,100 6,258,100 6,285,198 6,285,038 6,284,593 6,284,286 6,461,000 -0.53%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.31% 10.29% 13.45% 6.32% 10.21% 43.90% 6.19% -
ROE 12.92% 15.21% 14.21% 5.42% 8.44% 44.26% 7.92% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 206.91 254.15 165.84 122.34 119.81 146.77 152.12 5.25%
EPS 23.12 25.36 22.03 7.69 12.41 64.17 9.03 16.95%
DPS 8.00 8.00 6.00 5.33 4.67 21.33 6.00 4.90%
NAPS 1.79 1.67 1.55 1.42 1.47 1.45 1.14 7.80%
Adjusted Per Share Value based on latest NOSH - 6,285,038
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 205.24 252.32 166.01 122.82 120.32 147.38 152.85 5.03%
EPS 22.95 25.22 22.05 7.73 12.47 64.44 9.07 16.72%
DPS 7.94 7.94 6.01 5.35 4.69 21.42 6.03 4.69%
NAPS 1.7755 1.658 1.5517 1.4256 1.4762 1.456 1.1454 7.57%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.81 4.12 4.19 4.00 4.46 4.79 4.65 -
P/RPS 1.84 1.62 2.53 3.27 3.72 3.26 3.06 -8.12%
P/EPS 16.47 16.22 19.02 51.98 35.93 7.46 51.51 -17.30%
EY 6.07 6.16 5.26 1.92 2.78 13.40 1.94 20.92%
DY 2.10 1.94 1.43 1.33 1.05 4.45 1.29 8.45%
P/NAPS 2.13 2.47 2.70 2.82 3.03 3.30 4.08 -10.26%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 20/05/22 21/05/21 27/05/20 21/05/19 16/05/18 16/05/17 -
Price 3.91 4.40 4.10 4.50 4.22 4.75 4.64 -
P/RPS 1.89 1.73 2.47 3.68 3.52 3.24 3.05 -7.66%
P/EPS 16.90 17.32 18.61 58.48 34.00 7.40 51.40 -16.91%
EY 5.92 5.77 5.37 1.71 2.94 13.51 1.95 20.32%
DY 2.05 1.82 1.46 1.19 1.11 4.49 1.29 8.02%
P/NAPS 2.18 2.63 2.65 3.17 2.87 3.28 4.07 -9.87%

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