[IOICORP] YoY Cumulative Quarter Result on 30-Jun-2013 [#4]

Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 15.9%
YoY- 10.3%
Quarter Report
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 11,739,300 11,541,500 11,910,600 12,198,500 14,598,900 16,154,251 12,542,962 -1.09%
PBT 965,800 316,400 1,670,800 1,603,500 1,592,300 2,863,612 2,550,633 -14.93%
Tax -319,500 -261,600 1,718,900 394,700 236,200 -573,099 -485,517 -6.73%
NP 646,300 54,800 3,389,700 1,998,200 1,828,500 2,290,513 2,065,116 -17.58%
-
NP to SH 629,700 51,900 3,373,000 1,973,700 1,789,400 2,222,899 2,035,661 -17.74%
-
Tax Rate 33.08% 82.68% -102.88% -24.61% -14.83% 20.01% 19.04% -
Total Cost 11,093,000 11,486,700 8,520,900 10,200,300 12,770,400 13,863,738 10,477,846 0.95%
-
Net Worth 7,185,765 7,131,514 6,053,939 13,675,038 12,652,759 11,962,075 10,437,704 -6.02%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 504,264 573,068 1,274,513 990,481 995,521 1,087,461 1,049,946 -11.49%
Div Payout % 80.08% 1,104.18% 37.79% 50.18% 55.63% 48.92% 51.58% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 7,185,765 7,131,514 6,053,939 13,675,038 12,652,759 11,962,075 10,437,704 -6.02%
NOSH 6,303,303 6,367,423 6,372,567 6,390,204 6,422,720 6,396,831 6,176,156 0.33%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.51% 0.47% 28.46% 16.38% 12.52% 14.18% 16.46% -
ROE 8.76% 0.73% 55.72% 14.43% 14.14% 18.58% 19.50% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 186.24 181.26 186.90 190.89 227.30 252.54 203.09 -1.43%
EPS 9.99 0.82 52.93 30.88 27.96 34.75 32.96 -18.02%
DPS 8.00 9.00 20.00 15.50 15.50 17.00 17.00 -11.79%
NAPS 1.14 1.12 0.95 2.14 1.97 1.87 1.69 -6.34%
Adjusted Per Share Value based on latest NOSH - 6,389,952
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 187.59 184.42 190.32 194.92 233.28 258.13 200.43 -1.09%
EPS 10.06 0.83 53.90 31.54 28.59 35.52 32.53 -17.75%
DPS 8.06 9.16 20.37 15.83 15.91 17.38 16.78 -11.49%
NAPS 1.1482 1.1396 0.9674 2.1852 2.0218 1.9115 1.6679 -6.02%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.34 4.06 5.25 5.44 5.19 5.30 5.01 -
P/RPS 2.33 2.24 2.81 2.85 2.28 2.10 2.47 -0.96%
P/EPS 43.44 498.11 9.92 17.61 18.63 15.25 15.20 19.10%
EY 2.30 0.20 10.08 5.68 5.37 6.56 6.58 -16.05%
DY 1.84 2.22 3.81 2.85 2.99 3.21 3.39 -9.67%
P/NAPS 3.81 3.63 5.53 2.54 2.63 2.83 2.96 4.29%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 24/08/15 20/08/14 21/08/13 27/08/12 24/08/11 24/08/10 -
Price 4.43 3.93 5.00 5.30 5.12 4.67 5.25 -
P/RPS 2.38 2.17 2.68 2.78 2.25 1.85 2.59 -1.39%
P/EPS 44.34 482.16 9.45 17.16 18.38 13.44 15.93 18.58%
EY 2.26 0.21 10.59 5.83 5.44 7.44 6.28 -15.64%
DY 1.81 2.29 4.00 2.92 3.03 3.64 3.24 -9.24%
P/NAPS 3.89 3.51 5.26 2.48 2.60 2.50 3.11 3.79%

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