[IOICORP] YoY Cumulative Quarter Result on 30-Jun-2017 [#4]

Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 74.58%
YoY- 18.02%
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 7,802,200 7,385,600 7,417,600 14,127,300 11,739,300 11,541,500 11,910,600 -6.80%
PBT 826,700 872,600 1,570,700 1,087,200 965,800 316,400 1,670,800 -11.05%
Tax -225,000 -255,000 1,497,600 -321,100 -319,500 -261,600 1,718,900 -
NP 601,700 617,600 3,068,300 766,100 646,300 54,800 3,389,700 -25.01%
-
NP to SH 600,900 631,700 3,060,500 743,200 629,700 51,900 3,373,000 -24.96%
-
Tax Rate 27.22% 29.22% -95.35% 29.53% 33.08% 82.68% -102.88% -
Total Cost 7,200,500 6,768,000 4,349,300 13,361,200 11,093,000 11,486,700 8,520,900 -2.76%
-
Net Worth 9,275,752 9,301,273 9,175,222 7,480,102 7,185,765 7,131,514 6,053,939 7.36%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 501,392 502,771 1,288,301 597,151 504,264 573,068 1,274,513 -14.38%
Div Payout % 83.44% 79.59% 42.09% 80.35% 80.08% 1,104.18% 37.79% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 9,275,752 9,301,273 9,175,222 7,480,102 7,185,765 7,131,514 6,053,939 7.36%
NOSH 6,285,038 6,284,643 6,284,398 6,285,800 6,303,303 6,367,423 6,372,567 -0.23%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.71% 8.36% 41.37% 5.42% 5.51% 0.47% 28.46% -
ROE 6.48% 6.79% 33.36% 9.94% 8.76% 0.73% 55.72% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 124.49 117.52 118.03 224.75 186.24 181.26 186.90 -6.54%
EPS 9.57 10.05 48.70 11.82 9.99 0.82 52.93 -24.78%
DPS 8.00 8.00 20.50 9.50 8.00 9.00 20.00 -14.15%
NAPS 1.48 1.48 1.46 1.19 1.14 1.12 0.95 7.66%
Adjusted Per Share Value based on latest NOSH - 6,285,800
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 124.67 118.02 118.53 225.74 187.59 184.42 190.32 -6.80%
EPS 9.60 10.09 48.90 11.88 10.06 0.83 53.90 -24.97%
DPS 8.01 8.03 20.59 9.54 8.06 9.16 20.37 -14.39%
NAPS 1.4822 1.4863 1.4661 1.1953 1.1482 1.1396 0.9674 7.36%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 4.34 4.25 4.54 4.45 4.34 4.06 5.25 -
P/RPS 3.49 3.62 3.85 1.98 2.33 2.24 2.81 3.67%
P/EPS 45.27 42.28 9.32 37.64 43.44 498.11 9.92 28.76%
EY 2.21 2.37 10.73 2.66 2.30 0.20 10.08 -22.32%
DY 1.84 1.88 4.52 2.13 1.84 2.22 3.81 -11.41%
P/NAPS 2.93 2.87 3.11 3.74 3.81 3.63 5.53 -10.03%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 15/08/19 17/08/18 28/08/17 23/08/16 24/08/15 20/08/14 -
Price 4.55 4.23 4.57 4.53 4.43 3.93 5.00 -
P/RPS 3.65 3.60 3.87 2.02 2.38 2.17 2.68 5.27%
P/EPS 47.46 42.08 9.38 38.31 44.34 482.16 9.45 30.83%
EY 2.11 2.38 10.66 2.61 2.26 0.21 10.59 -23.55%
DY 1.76 1.89 4.49 2.10 1.81 2.29 4.00 -12.77%
P/NAPS 3.07 2.86 3.13 3.81 3.89 3.51 5.26 -8.57%

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