[IOICORP] YoY TTM Result on 30-Jun-2019 [#4]

Announcement Date
15-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 1.74%
YoY- -79.36%
Quarter Report
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 15,578,700 11,251,700 7,802,200 7,385,600 8,719,300 14,127,300 11,739,300 4.82%
PBT 2,352,600 1,739,800 826,700 872,600 1,570,700 1,087,200 965,800 15.98%
Tax -583,700 -323,500 -225,000 -255,000 1,497,600 -321,100 -319,500 10.56%
NP 1,768,900 1,416,300 601,700 617,600 3,068,300 766,100 646,300 18.26%
-
NP to SH 1,725,300 1,394,300 600,900 631,700 3,060,500 743,200 629,700 18.28%
-
Tax Rate 24.81% 18.59% 27.22% 29.22% -95.35% 29.53% 33.08% -
Total Cost 13,809,800 9,835,400 7,200,500 6,768,000 5,651,000 13,361,200 11,093,000 3.71%
-
Net Worth 10,934,879 10,018,119 9,275,752 9,301,273 9,175,222 7,480,102 7,155,319 7.32%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 870,300 657,667 502,081 502,764 565,573 597,254 502,846 9.56%
Div Payout % 50.44% 47.17% 83.55% 79.59% 18.48% 80.36% 79.85% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 10,934,879 10,018,119 9,275,752 9,301,273 9,175,222 7,480,102 7,155,319 7.32%
NOSH 6,258,100 6,258,100 6,285,038 6,284,643 6,284,398 6,285,800 6,276,595 -0.04%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 11.35% 12.59% 7.71% 8.36% 35.19% 5.42% 5.51% -
ROE 15.78% 13.92% 6.48% 6.79% 33.36% 9.94% 8.80% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 250.74 179.70 124.49 117.52 138.75 224.75 187.03 5.00%
EPS 27.77 22.27 9.59 10.05 48.70 11.82 10.03 18.48%
DPS 14.00 10.50 8.00 8.00 9.00 9.50 8.00 9.77%
NAPS 1.76 1.60 1.48 1.48 1.46 1.19 1.14 7.50%
Adjusted Per Share Value based on latest NOSH - 6,284,643
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 248.94 179.79 124.67 118.02 139.33 225.74 187.59 4.82%
EPS 27.57 22.28 9.60 10.09 48.90 11.88 10.06 18.28%
DPS 13.91 10.51 8.02 8.03 9.04 9.54 8.04 9.56%
NAPS 1.7473 1.6008 1.4822 1.4863 1.4661 1.1953 1.1434 7.32%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 3.84 3.76 4.34 4.25 4.54 4.45 4.34 -
P/RPS 1.53 2.09 3.49 3.62 3.27 1.98 2.32 -6.70%
P/EPS 13.83 16.88 45.27 42.28 9.32 37.64 43.26 -17.30%
EY 7.23 5.92 2.21 2.37 10.73 2.66 2.31 20.93%
DY 3.65 2.79 1.84 1.88 1.98 2.13 1.84 12.08%
P/NAPS 2.18 2.35 2.93 2.87 3.11 3.74 3.81 -8.88%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 24/08/21 25/08/20 15/08/19 17/08/18 28/08/17 23/08/16 -
Price 4.19 3.89 4.55 4.23 4.57 4.53 4.43 -
P/RPS 1.67 2.16 3.65 3.60 3.29 2.02 2.37 -5.66%
P/EPS 15.09 17.47 47.46 42.08 9.38 38.31 44.16 -16.37%
EY 6.63 5.72 2.11 2.38 10.66 2.61 2.26 19.63%
DY 3.34 2.70 1.76 1.89 1.97 2.10 1.81 10.74%
P/NAPS 2.38 2.43 3.07 2.86 3.13 3.81 3.89 -7.85%

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