[IOIPG] 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- 57.62%
YoY- -14.74%
Quarter Report
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 2,116,346 2,197,514 2,792,610 4,185,361 3,024,940 1,906,491 1,454,445 6.44%
PBT 897,093 1,085,960 1,071,532 1,436,625 1,524,699 1,130,326 1,151,779 -4.07%
Tax -437,677 -425,530 -263,388 -468,799 -424,440 -229,729 -224,506 11.75%
NP 459,416 660,430 808,144 967,826 1,100,259 900,597 927,273 -11.03%
-
NP to SH 455,693 661,290 783,631 920,870 1,080,018 890,702 913,397 -10.93%
-
Tax Rate 48.79% 39.18% 24.58% 32.63% 27.84% 20.32% 19.49% -
Total Cost 1,656,930 1,537,084 1,984,466 3,217,535 1,924,681 1,005,894 527,172 21.00%
-
Net Worth 18,996,200 18,831,016 18,335,462 19,237,170 14,551,140 12,276,032 11,239,317 9.13%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 82,592 165,184 275,307 348,710 323,358 206,899 259,119 -17.33%
Div Payout % 18.12% 24.98% 35.13% 37.87% 29.94% 23.23% 28.37% -
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 18,996,200 18,831,016 18,335,462 19,237,170 14,551,140 12,276,032 11,239,317 9.13%
NOSH 5,525,255 5,525,255 5,525,255 5,525,255 4,041,983 3,448,323 3,238,996 9.30%
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 21.71% 30.05% 28.94% 23.12% 36.37% 47.24% 63.75% -
ROE 2.40% 3.51% 4.27% 4.79% 7.42% 7.26% 8.13% -
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 38.44 39.91 50.72 72.01 74.84 55.29 44.90 -2.55%
EPS 8.28 12.01 14.23 18.42 26.72 25.83 28.20 -18.45%
DPS 1.50 3.00 5.00 6.00 8.00 6.00 8.00 -24.32%
NAPS 3.45 3.42 3.33 3.31 3.60 3.56 3.47 -0.09%
Adjusted Per Share Value based on latest NOSH - 5,525,255
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 38.30 39.77 50.54 75.75 54.75 34.51 26.32 6.44%
EPS 8.25 11.97 14.18 16.67 19.55 16.12 16.53 -10.92%
DPS 1.49 2.99 4.98 6.31 5.85 3.74 4.69 -17.38%
NAPS 3.4381 3.4082 3.3185 3.4817 2.6336 2.2218 2.0342 9.13%
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 0.98 1.38 1.60 2.20 2.35 1.85 2.52 -
P/RPS 2.55 3.46 3.15 3.05 3.14 3.35 5.61 -12.30%
P/EPS 11.84 11.49 11.24 13.88 8.79 7.16 8.94 4.78%
EY 8.44 8.70 8.89 7.20 11.37 13.96 11.19 -4.58%
DY 1.53 2.17 3.13 2.73 3.40 3.24 3.17 -11.42%
P/NAPS 0.28 0.40 0.48 0.66 0.65 0.52 0.73 -14.74%
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 28/08/20 29/08/19 27/08/18 28/08/17 22/08/16 27/08/15 25/08/14 -
Price 0.91 1.16 1.78 2.06 2.44 1.93 2.38 -
P/RPS 2.37 2.91 3.51 2.86 3.26 3.49 5.30 -12.54%
P/EPS 11.00 9.66 12.51 13.00 9.13 7.47 8.44 4.50%
EY 9.09 10.35 8.00 7.69 10.95 13.38 11.85 -4.31%
DY 1.65 2.59 2.81 2.91 3.28 3.11 3.36 -11.16%
P/NAPS 0.26 0.34 0.53 0.62 0.68 0.54 0.69 -15.00%

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