[IOIPG] YoY Annual (Unaudited) Result on 30-Jun-2021 [#4]

Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
YoY- 44.88%
Quarter Report
View:
Show?
Annual (Unaudited) Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,939,749 2,593,083 2,590,332 2,488,611 2,116,346 2,197,514 2,792,610 0.85%
PBT 2,296,230 1,619,787 1,102,773 1,078,000 897,093 1,085,960 1,071,532 13.53%
Tax -228,389 -219,428 -414,704 -414,687 -437,677 -425,530 -263,388 -2.34%
NP 2,067,841 1,400,359 688,069 663,313 459,416 660,430 808,144 16.93%
-
NP to SH 2,061,799 1,393,016 686,735 660,209 455,693 661,290 783,631 17.47%
-
Tax Rate 9.95% 13.55% 37.61% 38.47% 48.79% 39.18% 24.58% -
Total Cost 871,908 1,192,724 1,902,263 1,825,298 1,656,930 1,537,084 1,984,466 -12.79%
-
Net Worth 24,116,915 22,299,888 20,427,798 19,546,814 18,996,200 18,831,016 18,335,462 4.66%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 275,307 275,307 - 110,122 82,592 165,184 275,307 0.00%
Div Payout % 13.35% 19.76% - 16.68% 18.12% 24.98% 35.13% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 24,116,915 22,299,888 20,427,798 19,546,814 18,996,200 18,831,016 18,335,462 4.66%
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 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 70.34% 54.00% 26.56% 26.65% 21.71% 30.05% 28.94% -
ROE 8.55% 6.25% 3.36% 3.38% 2.40% 3.51% 4.27% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 53.39 47.09 47.04 45.20 38.44 39.91 50.72 0.85%
EPS 37.45 25.30 12.47 11.99 8.28 12.01 14.23 17.48%
DPS 5.00 5.00 0.00 2.00 1.50 3.00 5.00 0.00%
NAPS 4.38 4.05 3.71 3.55 3.45 3.42 3.33 4.66%
Adjusted Per Share Value based on latest NOSH - 5,525,255
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 53.21 46.93 46.88 45.04 38.30 39.77 50.54 0.86%
EPS 37.32 25.21 12.43 11.95 8.25 11.97 14.18 17.48%
DPS 4.98 4.98 0.00 1.99 1.49 2.99 4.98 0.00%
NAPS 4.3649 4.036 3.6972 3.5377 3.4381 3.4082 3.3185 4.66%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.21 1.07 1.00 1.12 0.98 1.38 1.60 -
P/RPS 4.14 2.27 2.13 2.48 2.55 3.46 3.15 4.65%
P/EPS 5.90 4.23 8.02 9.34 11.84 11.49 11.24 -10.17%
EY 16.94 23.64 12.47 10.71 8.44 8.70 8.89 11.33%
DY 2.26 4.67 0.00 1.79 1.53 2.17 3.13 -5.27%
P/NAPS 0.50 0.26 0.27 0.32 0.28 0.40 0.48 0.68%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 28/08/23 22/08/22 26/08/21 28/08/20 29/08/19 27/08/18 -
Price 1.96 1.57 0.975 1.25 0.91 1.16 1.78 -
P/RPS 3.67 3.33 2.07 2.77 2.37 2.91 3.51 0.74%
P/EPS 5.23 6.21 7.82 10.43 11.00 9.66 12.51 -13.51%
EY 19.10 16.11 12.79 9.59 9.09 10.35 8.00 15.59%
DY 2.55 3.18 0.00 1.60 1.65 2.59 2.81 -1.60%
P/NAPS 0.45 0.39 0.26 0.35 0.26 0.34 0.53 -2.68%

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