[IOIPG] YoY Quarter Result on 31-Mar-2023 [#3]

Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -71.3%
YoY- 93.2%
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 564,666 737,791 578,952 401,432 487,739 541,212 895,824 -7.40%
PBT 153,734 215,104 281,414 139,289 300,902 221,734 201,329 -4.39%
Tax -36,695 -155,084 -102,483 -66,801 -107,616 -51,299 -87,235 -13.43%
NP 117,039 60,020 178,931 72,488 193,286 170,435 114,094 0.42%
-
NP to SH 115,376 59,718 178,753 71,359 194,700 166,647 121,136 -0.80%
-
Tax Rate 23.87% 72.10% 36.42% 47.96% 35.76% 23.14% 43.33% -
Total Cost 447,627 677,771 400,021 328,944 294,453 370,777 781,730 -8.86%
-
Net Worth 21,749,273 20,042,368 19,381,630 18,941,139 18,610,770 18,005,094 14,569,412 6.90%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 21,749,273 20,042,368 19,381,630 18,941,139 18,610,770 18,005,094 14,569,412 6.90%
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 20.73% 8.14% 30.91% 18.06% 39.63% 31.49% 12.74% -
ROE 0.53% 0.30% 0.92% 0.38% 1.05% 0.93% 0.83% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 10.26 13.40 10.51 7.29 8.86 9.83 20.11 -10.60%
EPS 2.10 1.08 3.25 1.30 3.54 3.03 2.72 -4.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.95 3.64 3.52 3.44 3.38 3.27 3.27 3.19%
Adjusted Per Share Value based on latest NOSH - 5,525,255
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 10.22 13.35 10.48 7.27 8.83 9.80 16.21 -7.39%
EPS 2.09 1.08 3.24 1.29 3.52 3.02 2.19 -0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9363 3.6274 3.5078 3.4281 3.3683 3.2587 2.6369 6.90%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.10 0.98 1.43 0.955 1.32 1.62 2.07 -
P/RPS 10.73 7.31 13.60 13.10 14.90 16.48 10.30 0.68%
P/EPS 52.50 90.36 44.05 73.69 37.33 53.53 76.14 -6.00%
EY 1.90 1.11 2.27 1.36 2.68 1.87 1.31 6.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.41 0.28 0.39 0.50 0.63 -12.63%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 25/05/22 27/05/21 29/05/20 27/05/19 18/05/18 23/05/17 -
Price 1.11 1.01 1.29 1.08 1.20 1.60 2.08 -
P/RPS 10.82 7.54 12.27 14.81 13.55 16.28 10.35 0.74%
P/EPS 52.97 93.12 39.74 83.33 33.94 52.87 76.50 -5.93%
EY 1.89 1.07 2.52 1.20 2.95 1.89 1.31 6.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.37 0.31 0.36 0.49 0.64 -12.86%

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