[IOIPG] QoQ Cumulative Quarter Result on 30-Sep-2023 [#1]

Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -87.48%
YoY- -72.76%
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 2,939,749 2,157,135 1,254,944 648,046 2,593,083 1,926,626 1,361,960 67.09%
PBT 2,296,230 658,723 404,972 225,487 1,619,787 1,316,729 1,162,995 57.44%
Tax -228,389 -135,921 -103,792 -48,981 -219,428 -154,103 -117,408 55.89%
NP 2,067,841 522,802 301,180 176,506 1,400,359 1,162,626 1,045,587 57.62%
-
NP to SH 2,061,799 516,154 295,940 174,445 1,393,016 1,157,642 1,042,266 57.64%
-
Tax Rate 9.95% 20.63% 25.63% 21.72% 13.55% 11.70% 10.10% -
Total Cost 871,908 1,634,333 953,764 471,540 1,192,724 764,000 316,373 96.69%
-
Net Worth 24,116,915 22,685,316 22,354,948 22,134,702 22,299,888 21,749,273 21,529,027 7.86%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 275,307 - - - 275,307 220,245 220,245 16.05%
Div Payout % 13.35% - - - 19.76% 19.03% 21.13% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 24,116,915 22,685,316 22,354,948 22,134,702 22,299,888 21,749,273 21,529,027 7.86%
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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 70.34% 24.24% 24.00% 27.24% 54.00% 60.35% 76.77% -
ROE 8.55% 2.28% 1.32% 0.79% 6.25% 5.32% 4.84% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 53.39 39.18 22.79 11.77 47.09 34.99 24.74 67.07%
EPS 37.45 9.37 5.37 3.17 25.30 21.02 18.93 57.65%
DPS 5.00 0.00 0.00 0.00 5.00 4.00 4.00 16.05%
NAPS 4.38 4.12 4.06 4.02 4.05 3.95 3.91 7.86%
Adjusted Per Share Value based on latest NOSH - 5,525,255
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 53.21 39.04 22.71 11.73 46.93 34.87 24.65 67.10%
EPS 37.32 9.34 5.36 3.16 25.21 20.95 18.86 57.68%
DPS 4.98 0.00 0.00 0.00 4.98 3.99 3.99 15.93%
NAPS 4.3649 4.1057 4.046 4.0061 4.036 3.9363 3.8965 7.86%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.21 2.23 1.75 1.66 1.07 1.10 1.06 -
P/RPS 4.14 5.69 7.68 14.10 2.27 3.14 4.29 -2.34%
P/EPS 5.90 23.79 32.56 52.40 4.23 5.23 5.60 3.54%
EY 16.94 4.20 3.07 1.91 23.64 19.11 17.86 -3.46%
DY 2.26 0.00 0.00 0.00 4.67 3.64 3.77 -28.92%
P/NAPS 0.50 0.54 0.43 0.41 0.26 0.28 0.27 50.85%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 30/05/24 28/02/24 24/11/23 28/08/23 26/05/23 24/02/23 -
Price 1.96 2.44 2.27 1.73 1.57 1.11 1.12 -
P/RPS 3.67 6.23 9.96 14.70 3.33 3.17 4.53 -13.10%
P/EPS 5.23 26.03 42.23 54.61 6.21 5.28 5.92 -7.93%
EY 19.10 3.84 2.37 1.83 16.11 18.94 16.90 8.50%
DY 2.55 0.00 0.00 0.00 3.18 3.60 3.57 -20.11%
P/NAPS 0.45 0.59 0.56 0.43 0.39 0.28 0.29 34.06%

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