[IOICORP] YoY Cumulative Quarter Result on 31-Mar-2016 [#3]

Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 11774.14%
YoY- 8298.78%
Quarter Report
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 5,647,400 6,917,200 7,174,000 8,921,200 8,609,300 9,079,200 9,259,200 -7.90%
PBT 799,600 1,503,700 582,800 990,300 253,600 1,237,800 1,497,400 -9.92%
Tax -222,800 1,533,100 -138,800 -284,400 -237,100 1,749,200 221,100 -
NP 576,800 3,036,800 444,000 705,900 16,500 2,987,000 1,718,500 -16.62%
-
NP to SH 585,100 3,024,700 425,700 688,700 8,200 2,965,500 1,703,000 -16.30%
-
Tax Rate 27.86% -101.96% 23.82% 28.72% 93.49% -141.32% -14.77% -
Total Cost 5,070,600 3,880,400 6,730,000 8,215,300 8,592,800 6,092,200 7,540,700 -6.39%
-
Net Worth 9,238,353 9,111,655 7,168,319 5,233,996 4,983,077 5,742,147 13,296,696 -5.88%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 219,960 1,005,424 282,960 220,710 283,846 510,413 447,484 -11.15%
Div Payout % 37.59% 33.24% 66.47% 32.05% 3,461.54% 17.21% 26.28% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 9,238,353 9,111,655 7,168,319 5,233,996 4,983,077 5,742,147 13,296,696 -5.88%
NOSH 6,284,593 6,284,286 6,461,000 6,306,020 6,307,692 6,380,163 6,392,642 -0.28%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 10.21% 43.90% 6.19% 7.91% 0.19% 32.90% 18.56% -
ROE 6.33% 33.20% 5.94% 13.16% 0.16% 51.64% 12.81% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 89.86 110.08 114.09 141.47 136.49 142.30 144.84 -7.64%
EPS 9.31 48.13 6.77 10.92 0.13 46.48 26.64 -16.06%
DPS 3.50 16.00 4.50 3.50 4.50 8.00 7.00 -10.90%
NAPS 1.47 1.45 1.14 0.83 0.79 0.90 2.08 -5.61%
Adjusted Per Share Value based on latest NOSH - 6,299,663
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 90.24 110.53 114.64 142.55 137.57 145.08 147.96 -7.90%
EPS 9.35 48.33 6.80 11.00 0.13 47.39 27.21 -16.30%
DPS 3.51 16.07 4.52 3.53 4.54 8.16 7.15 -11.17%
NAPS 1.4762 1.456 1.1454 0.8364 0.7963 0.9176 2.1247 -5.88%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 4.46 4.79 4.65 4.57 4.59 4.80 4.68 -
P/RPS 4.96 4.35 4.08 3.23 3.36 3.37 3.23 7.40%
P/EPS 47.91 9.95 68.68 41.84 3,530.77 10.33 17.57 18.18%
EY 2.09 10.05 1.46 2.39 0.03 9.68 5.69 -15.36%
DY 0.78 3.34 0.97 0.77 0.98 1.67 1.50 -10.32%
P/NAPS 3.03 3.30 4.08 5.51 5.81 5.33 2.25 5.08%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/05/19 16/05/18 16/05/17 18/05/16 14/05/15 22/05/14 21/05/13 -
Price 4.22 4.75 4.64 4.18 4.21 5.19 5.35 -
P/RPS 4.70 4.32 4.07 2.95 3.08 3.65 3.69 4.11%
P/EPS 45.33 9.87 68.54 38.27 3,238.46 11.17 20.08 14.52%
EY 2.21 10.13 1.46 2.61 0.03 8.96 4.98 -12.65%
DY 0.83 3.37 0.97 0.84 1.07 1.54 1.31 -7.32%
P/NAPS 2.87 3.28 4.07 5.04 5.33 5.77 2.57 1.85%

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