[IOICORP] YoY Annualized Quarter Result on 30-Jun-2022 [#4]

Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 9.33%
YoY- 23.74%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 9,603,600 11,583,800 15,578,700 11,251,700 7,802,200 7,385,600 7,417,600 4.39%
PBT 1,398,500 1,526,000 2,352,600 1,739,800 826,700 872,600 1,570,700 -1.91%
Tax -282,200 -396,000 -583,700 -323,500 -225,000 -255,000 1,497,600 -
NP 1,116,300 1,130,000 1,768,900 1,416,300 601,700 617,600 3,068,300 -15.49%
-
NP to SH 1,109,400 1,114,200 1,725,300 1,394,300 600,900 631,700 3,060,500 -15.54%
-
Tax Rate 20.18% 25.95% 24.81% 18.59% 27.22% 29.22% -95.35% -
Total Cost 8,487,300 10,453,800 13,809,800 9,835,400 7,200,500 6,768,000 4,349,300 11.77%
-
Net Worth 11,662,955 11,357,163 10,934,879 10,018,119 9,275,752 9,301,273 9,175,222 4.07%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 589,351 682,671 869,820 657,439 501,392 502,771 1,288,301 -12.21%
Div Payout % 53.12% 61.27% 50.42% 47.15% 83.44% 79.59% 42.09% -
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 11,662,955 11,357,163 10,934,879 10,018,119 9,275,752 9,301,273 9,175,222 4.07%
NOSH 6,258,100 6,258,100 6,258,100 6,258,100 6,285,038 6,284,643 6,284,398 -0.06%
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 11.62% 9.76% 11.35% 12.59% 7.71% 8.36% 41.37% -
ROE 9.51% 9.81% 15.78% 13.92% 6.48% 6.79% 33.36% -
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 154.80 186.65 250.74 179.70 124.49 117.52 118.03 4.61%
EPS 17.88 17.95 27.74 22.26 9.57 10.05 48.70 -15.36%
DPS 9.50 11.00 14.00 10.50 8.00 8.00 20.50 -12.02%
NAPS 1.88 1.83 1.76 1.60 1.48 1.48 1.46 4.29%
Adjusted Per Share Value based on latest NOSH - 6,258,100
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 153.46 185.10 248.94 179.79 124.67 118.02 118.53 4.39%
EPS 17.73 17.80 27.57 22.28 9.60 10.09 48.90 -15.54%
DPS 9.42 10.91 13.90 10.51 8.01 8.03 20.59 -12.20%
NAPS 1.8637 1.8148 1.7473 1.6008 1.4822 1.4863 1.4661 4.07%
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 3.70 3.73 3.84 3.76 4.34 4.25 4.54 -
P/RPS 2.39 2.00 1.53 2.09 3.49 3.62 3.85 -7.63%
P/EPS 20.69 20.78 13.83 16.88 45.27 42.28 9.32 14.20%
EY 4.83 4.81 7.23 5.92 2.21 2.37 10.73 -12.44%
DY 2.57 2.95 3.65 2.79 1.84 1.88 4.52 -8.97%
P/NAPS 1.97 2.04 2.18 2.35 2.93 2.87 3.11 -7.32%
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 26/08/24 22/08/23 23/08/22 24/08/21 25/08/20 15/08/19 17/08/18 -
Price 3.79 4.05 4.19 3.89 4.55 4.23 4.57 -
P/RPS 2.45 2.17 1.67 2.16 3.65 3.60 3.87 -7.32%
P/EPS 21.19 22.56 15.09 17.47 47.46 42.08 9.38 14.53%
EY 4.72 4.43 6.63 5.72 2.11 2.38 10.66 -12.68%
DY 2.51 2.72 3.34 2.70 1.76 1.89 4.49 -9.22%
P/NAPS 2.02 2.21 2.38 2.43 3.07 2.86 3.13 -7.03%

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