[IOIPG] YoY TTM Result on 31-Mar-2019 [#3]

Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 3.7%
YoY- -8.04%
Quarter Report
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 2,533,035 2,440,436 2,003,667 2,387,926 3,313,932 3,881,780 2,747,551 -1.34%
PBT 893,021 1,109,548 909,131 1,164,329 1,314,882 1,397,596 1,500,378 -8.28%
Tax -379,764 -516,114 -359,742 -370,877 -413,912 -396,524 -394,646 -0.63%
NP 513,257 593,434 549,389 793,452 900,970 1,001,072 1,105,732 -12.00%
-
NP to SH 512,627 589,786 547,512 786,515 855,274 973,648 1,092,197 -11.83%
-
Tax Rate 42.53% 46.52% 39.57% 31.85% 31.48% 28.37% 26.30% -
Total Cost 2,019,778 1,847,002 1,454,278 1,594,474 2,412,962 2,880,708 1,641,819 3.51%
-
Net Worth 20,042,368 19,381,630 18,941,139 18,610,770 18,005,094 14,569,412 14,727,415 5.26%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 110,122 82,592 165,184 275,307 348,710 352,809 226,462 -11.31%
Div Payout % 21.48% 14.00% 30.17% 35.00% 40.77% 36.24% 20.73% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 20,042,368 19,381,630 18,941,139 18,610,770 18,005,094 14,569,412 14,727,415 5.26%
NOSH 5,525,255 5,525,255 5,525,255 5,525,255 5,525,255 5,525,255 4,219,889 4.59%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 20.26% 24.32% 27.42% 33.23% 27.19% 25.79% 40.24% -
ROE 2.56% 3.04% 2.89% 4.23% 4.75% 6.68% 7.42% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 46.00 44.32 36.39 43.37 60.19 87.12 65.11 -5.62%
EPS 9.31 10.71 9.94 14.28 15.53 21.85 25.88 -15.66%
DPS 2.00 1.50 3.00 5.00 6.33 8.00 5.37 -15.17%
NAPS 3.64 3.52 3.44 3.38 3.27 3.27 3.49 0.70%
Adjusted Per Share Value based on latest NOSH - 5,525,255
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 45.84 44.17 36.26 43.22 59.98 70.26 49.73 -1.34%
EPS 9.28 10.67 9.91 14.23 15.48 17.62 19.77 -11.83%
DPS 1.99 1.49 2.99 4.98 6.31 6.39 4.10 -11.34%
NAPS 3.6274 3.5078 3.4281 3.3683 3.2587 2.6369 2.6655 5.26%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.98 1.43 0.955 1.32 1.62 2.07 2.31 -
P/RPS 2.13 3.23 2.62 3.04 2.69 2.38 3.55 -8.15%
P/EPS 10.53 13.35 9.60 9.24 10.43 9.47 8.93 2.78%
EY 9.50 7.49 10.41 10.82 9.59 10.56 11.20 -2.70%
DY 2.04 1.05 3.14 3.79 3.91 3.86 2.32 -2.11%
P/NAPS 0.27 0.41 0.28 0.39 0.50 0.63 0.66 -13.83%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 25/05/22 27/05/21 29/05/20 27/05/19 18/05/18 23/05/17 27/05/16 -
Price 1.01 1.29 1.08 1.20 1.60 2.08 2.25 -
P/RPS 2.20 2.91 2.97 2.77 2.66 2.39 3.46 -7.26%
P/EPS 10.85 12.04 10.86 8.40 10.30 9.52 8.69 3.76%
EY 9.22 8.30 9.21 11.90 9.71 10.51 11.50 -3.61%
DY 1.98 1.16 2.78 4.17 3.96 3.85 2.39 -3.08%
P/NAPS 0.28 0.37 0.31 0.36 0.49 0.64 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