[IOIPG] YoY Annualized Quarter Result on 30-Jun-2020 [#4]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -16.18%
YoY- -31.09%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,593,083 2,590,332 2,488,611 2,116,346 2,197,514 2,792,610 4,185,361 -7.66%
PBT 1,619,787 1,102,773 1,078,000 897,093 1,085,960 1,071,532 1,436,625 2.01%
Tax -219,428 -414,704 -414,687 -437,677 -425,530 -263,388 -468,799 -11.87%
NP 1,400,359 688,069 663,313 459,416 660,430 808,144 967,826 6.34%
-
NP to SH 1,393,016 686,735 660,209 455,693 661,290 783,631 920,870 7.13%
-
Tax Rate 13.55% 37.61% 38.47% 48.79% 39.18% 24.58% 32.63% -
Total Cost 1,192,724 1,902,263 1,825,298 1,656,930 1,537,084 1,984,466 3,217,535 -15.23%
-
Net Worth 22,299,888 20,427,798 19,546,814 18,996,200 18,831,016 18,335,462 19,237,170 2.49%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 275,307 - 110,122 82,592 165,184 275,307 348,710 -3.86%
Div Payout % 19.76% - 16.68% 18.12% 24.98% 35.13% 37.87% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 22,299,888 20,427,798 19,546,814 18,996,200 18,831,016 18,335,462 19,237,170 2.49%
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
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 54.00% 26.56% 26.65% 21.71% 30.05% 28.94% 23.12% -
ROE 6.25% 3.36% 3.38% 2.40% 3.51% 4.27% 4.79% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 47.09 47.04 45.20 38.44 39.91 50.72 72.01 -6.83%
EPS 25.30 12.47 11.99 8.28 12.01 14.23 18.42 5.42%
DPS 5.00 0.00 2.00 1.50 3.00 5.00 6.00 -2.99%
NAPS 4.05 3.71 3.55 3.45 3.42 3.33 3.31 3.41%
Adjusted Per Share Value based on latest NOSH - 5,525,255
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 46.93 46.88 45.04 38.30 39.77 50.54 75.75 -7.66%
EPS 25.21 12.43 11.95 8.25 11.97 14.18 16.67 7.13%
DPS 4.98 0.00 1.99 1.49 2.99 4.98 6.31 -3.86%
NAPS 4.036 3.6972 3.5377 3.4381 3.4082 3.3185 3.4817 2.49%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.07 1.00 1.12 0.98 1.38 1.60 2.20 -
P/RPS 2.27 2.13 2.48 2.55 3.46 3.15 3.05 -4.80%
P/EPS 4.23 8.02 9.34 11.84 11.49 11.24 13.88 -17.95%
EY 23.64 12.47 10.71 8.44 8.70 8.89 7.20 21.90%
DY 4.67 0.00 1.79 1.53 2.17 3.13 2.73 9.35%
P/NAPS 0.26 0.27 0.32 0.28 0.40 0.48 0.66 -14.37%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 22/08/22 26/08/21 28/08/20 29/08/19 27/08/18 28/08/17 -
Price 1.57 0.975 1.25 0.91 1.16 1.78 2.06 -
P/RPS 3.33 2.07 2.77 2.37 2.91 3.51 2.86 2.56%
P/EPS 6.21 7.82 10.43 11.00 9.66 12.51 13.00 -11.58%
EY 16.11 12.79 9.59 9.09 10.35 8.00 7.69 13.11%
DY 3.18 0.00 1.60 1.65 2.59 2.81 2.91 1.48%
P/NAPS 0.39 0.26 0.35 0.26 0.34 0.53 0.62 -7.43%

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