[IOICORP] YoY Cumulative Quarter Result on 31-Mar-2017 [#3]

Announcement Date
16-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 253.57%
YoY- -38.19%
Quarter Report
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 5,764,600 5,647,400 6,917,200 7,174,000 8,921,200 8,609,300 9,079,200 -7.28%
PBT 520,500 799,600 1,503,700 582,800 990,300 253,600 1,237,800 -13.43%
Tax -156,000 -222,800 1,533,100 -138,800 -284,400 -237,100 1,749,200 -
NP 364,500 576,800 3,036,800 444,000 705,900 16,500 2,987,000 -29.54%
-
NP to SH 362,600 585,100 3,024,700 425,700 688,700 8,200 2,965,500 -29.52%
-
Tax Rate 29.97% 27.86% -101.96% 23.82% 28.72% 93.49% -141.32% -
Total Cost 5,400,100 5,070,600 3,880,400 6,730,000 8,215,300 8,592,800 6,092,200 -1.98%
-
Net Worth 8,921,291 9,238,353 9,111,655 7,168,319 5,233,996 4,983,077 5,742,147 7.61%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 251,304 219,960 1,005,424 282,960 220,710 283,846 510,413 -11.12%
Div Payout % 69.31% 37.59% 33.24% 66.47% 32.05% 3,461.54% 17.21% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 8,921,291 9,238,353 9,111,655 7,168,319 5,233,996 4,983,077 5,742,147 7.61%
NOSH 6,285,038 6,284,593 6,284,286 6,461,000 6,306,020 6,307,692 6,380,163 -0.24%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 6.32% 10.21% 43.90% 6.19% 7.91% 0.19% 32.90% -
ROE 4.06% 6.33% 33.20% 5.94% 13.16% 0.16% 51.64% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 91.76 89.86 110.08 114.09 141.47 136.49 142.30 -7.04%
EPS 5.77 9.31 48.13 6.77 10.92 0.13 46.48 -29.34%
DPS 4.00 3.50 16.00 4.50 3.50 4.50 8.00 -10.90%
NAPS 1.42 1.47 1.45 1.14 0.83 0.79 0.90 7.88%
Adjusted Per Share Value based on latest NOSH - 6,461,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 92.95 91.06 111.54 115.68 143.85 138.82 146.40 -7.28%
EPS 5.85 9.43 48.77 6.86 11.11 0.13 47.82 -29.52%
DPS 4.05 3.55 16.21 4.56 3.56 4.58 8.23 -11.13%
NAPS 1.4386 1.4897 1.4692 1.1559 0.844 0.8035 0.9259 7.61%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 4.00 4.46 4.79 4.65 4.57 4.59 4.80 -
P/RPS 4.36 4.96 4.35 4.08 3.23 3.36 3.37 4.38%
P/EPS 69.31 47.91 9.95 68.68 41.84 3,530.77 10.33 37.29%
EY 1.44 2.09 10.05 1.46 2.39 0.03 9.68 -27.18%
DY 1.00 0.78 3.34 0.97 0.77 0.98 1.67 -8.18%
P/NAPS 2.82 3.03 3.30 4.08 5.51 5.81 5.33 -10.05%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/20 21/05/19 16/05/18 16/05/17 18/05/16 14/05/15 22/05/14 -
Price 4.50 4.22 4.75 4.64 4.18 4.21 5.19 -
P/RPS 4.90 4.70 4.32 4.07 2.95 3.08 3.65 5.02%
P/EPS 77.97 45.33 9.87 68.54 38.27 3,238.46 11.17 38.20%
EY 1.28 2.21 10.13 1.46 2.61 0.03 8.96 -27.67%
DY 0.89 0.83 3.37 0.97 0.84 1.07 1.54 -8.72%
P/NAPS 3.17 2.87 3.28 4.07 5.04 5.33 5.77 -9.49%

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