[IOIPG] YoY TTM Result on 30-Sep-2020 [#1]

Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 12.17%
YoY- -25.48%
Quarter Report
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,549,610 2,850,078 2,260,713 2,235,702 2,191,995 2,482,693 4,155,825 -7.81%
PBT 1,155,541 1,531,787 999,231 980,932 1,139,455 919,561 1,501,290 -4.26%
Tax -219,406 -411,529 -319,990 -465,407 -455,565 -249,344 -482,414 -12.30%
NP 936,135 1,120,258 679,241 515,525 683,890 670,217 1,018,876 -1.40%
-
NP to SH 927,174 1,118,209 676,913 511,166 685,968 652,737 974,154 -0.82%
-
Tax Rate 18.99% 26.87% 32.02% 47.45% 39.98% 27.12% 32.13% -
Total Cost 1,613,475 1,729,820 1,581,472 1,720,177 1,508,105 1,812,476 3,136,949 -10.48%
-
Net Worth 22,134,702 21,308,780 19,656,937 18,831,016 18,720,893 18,280,401 18,115,216 3.39%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 275,307 - 110,122 82,592 165,184 275,307 348,710 -3.86%
Div Payout % 29.69% - 16.27% 16.16% 24.08% 42.18% 35.80% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 22,134,702 21,308,780 19,656,937 18,831,016 18,720,893 18,280,401 18,115,216 3.39%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 36.72% 39.31% 30.05% 23.06% 31.20% 27.00% 24.52% -
ROE 4.19% 5.25% 3.44% 2.71% 3.66% 3.57% 5.38% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 46.30 51.76 41.06 40.60 39.81 45.09 75.48 -7.81%
EPS 16.84 20.31 12.29 9.28 12.46 11.85 17.69 -0.81%
DPS 5.00 0.00 2.00 1.50 3.00 5.00 6.33 -3.85%
NAPS 4.02 3.87 3.57 3.42 3.40 3.32 3.29 3.39%
Adjusted Per Share Value based on latest NOSH - 5,525,255
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 46.14 51.58 40.92 40.46 39.67 44.93 75.22 -7.81%
EPS 16.78 20.24 12.25 9.25 12.42 11.81 17.63 -0.81%
DPS 4.98 0.00 1.99 1.49 2.99 4.98 6.31 -3.86%
NAPS 4.0061 3.8566 3.5577 3.4082 3.3882 3.3085 3.2786 3.39%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.66 0.935 1.20 0.905 1.14 1.67 2.02 -
P/RPS 3.58 1.81 2.92 2.23 2.86 3.70 2.68 4.94%
P/EPS 9.86 4.60 9.76 9.75 9.15 14.09 11.42 -2.41%
EY 10.14 21.72 10.24 10.26 10.93 7.10 8.76 2.46%
DY 3.01 0.00 1.67 1.66 2.63 2.99 3.14 -0.70%
P/NAPS 0.41 0.24 0.34 0.26 0.34 0.50 0.61 -6.40%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 23/11/22 25/11/21 25/11/20 25/11/19 23/11/18 20/11/17 -
Price 1.73 1.01 1.11 0.995 1.15 1.67 1.99 -
P/RPS 3.74 1.95 2.70 2.45 2.89 3.70 2.64 5.97%
P/EPS 10.27 4.97 9.03 10.72 9.23 14.09 11.25 -1.50%
EY 9.73 20.11 11.08 9.33 10.83 7.10 8.89 1.51%
DY 2.89 0.00 1.80 1.51 2.61 2.99 3.18 -1.58%
P/NAPS 0.43 0.26 0.31 0.29 0.34 0.50 0.60 -5.39%

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