[IOIPG] YoY TTM Result on 30-Jun-2024 [#4]

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	2,939,749	2,593,083	2,590,332	2,488,611	2,116,346	2,211,742	2,792,610	0.85%
YoY %	13.37%	0.11%	4.09%	17.59%	-4.31%	-20.80%	-	-
Horiz. %	105.27%	92.86%	92.76%	89.11%	75.78%	79.20%	100.00%	-
PBT	2,296,230	1,619,787	1,102,773	1,078,000	897,093	1,085,960	1,071,532	13.53%
YoY %	41.76%	46.88%	2.30%	20.17%	-17.39%	1.35%	-	-
Horiz. %	214.29%	151.17%	102.92%	100.60%	83.72%	101.35%	100.00%	-
Tax	-228,389	-219,428	-414,704	-414,687	-437,677	-425,530	-263,388	-2.34%
YoY %	-4.08%	47.09%	0.00%	5.25%	-2.85%	-61.56%	-	-
Horiz. %	86.71%	83.31%	157.45%	157.44%	166.17%	161.56%	100.00%	-
NP	2,067,841	1,400,359	688,069	663,313	459,416	660,430	808,144	16.93%
YoY %	47.67%	103.52%	3.73%	44.38%	-30.44%	-18.28%	-	-
Horiz. %	255.88%	173.28%	85.14%	82.08%	56.85%	81.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,061,799	1,393,016	686,735	660,209	455,693	661,290	783,631	17.47%
YoY %	48.01%	102.85%	4.02%	44.88%	-31.09%	-15.61%	-	-
Horiz. %	263.11%	177.76%	87.63%	84.25%	58.15%	84.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.95%	13.55%	37.61%	38.47%	48.79%	39.18%	24.58%	-
YoY %	-26.57%	-63.97%	-2.24%	-21.15%	24.53%	59.40%	-	-
Horiz. %	40.48%	55.13%	153.01%	156.51%	198.49%	159.40%	100.00%	-
Total Cost	871,908	1,192,724	1,902,263	1,825,298	1,656,930	1,551,312	1,984,466	-12.79%
YoY %	-26.90%	-37.30%	4.22%	10.16%	6.81%	-21.83%	-	-
Horiz. %	43.94%	60.10%	95.86%	91.98%	83.50%	78.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	8.15%	9.16%	4.51%	2.90%	0.88%	2.70%	-	-
Horiz. %	131.53%	121.62%	111.41%	106.61%	103.60%	102.70%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	275,307	275,307	-	110,122	82,592	165,184	275,307	0.00%
YoY %	0.00%	0.00%	-	33.33%	-50.00%	-40.00%	-	-
Horiz. %	100.00%	100.00%	-	40.00%	30.00%	60.00%	100.00%	-
Div Payout %	13.35%	19.76%	-	16.68%	18.12%	24.98%	35.13%	-
YoY %	-32.44%	0.00%	-	-7.95%	-27.46%	-28.89%	-	-
Horiz. %	38.00%	56.25%	-	47.48%	51.58%	71.11%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
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%
YoY %	8.15%	9.16%	4.51%	2.90%	0.88%	2.70%	-	-
Horiz. %	131.53%	121.62%	111.41%	106.61%	103.60%	102.70%	100.00%	-
NOSH	5,525,255	5,525,255	5,525,255	5,525,255	5,525,255	5,525,255	5,525,255	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	70.34%	54.00%	26.56%	26.65%	21.71%	29.86%	28.94%	-
YoY %	30.26%	103.31%	-0.34%	22.75%	-27.29%	3.18%	-	-
Horiz. %	243.05%	186.59%	91.78%	92.09%	75.02%	103.18%	100.00%	-
ROE	8.55%	6.25%	3.36%	3.38%	2.40%	3.51%	4.27%	-
YoY %	36.80%	86.01%	-0.59%	40.83%	-31.62%	-17.80%	-	-
Horiz. %	200.23%	146.37%	78.69%	79.16%	56.21%	82.20%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	53.39	47.09	47.04	45.20	38.44	40.17	50.72	0.85%
YoY %	13.38%	0.11%	4.07%	17.59%	-4.31%	-20.80%	-	-
Horiz. %	105.26%	92.84%	92.74%	89.12%	75.79%	79.20%	100.00%	-
EPS	37.45	25.30	12.47	11.99	8.28	12.01	14.23	17.48%
YoY %	48.02%	102.89%	4.00%	44.81%	-31.06%	-15.60%	-	-
Horiz. %	263.18%	177.79%	87.63%	84.26%	58.19%	84.40%	100.00%	-
DPS	5.00	5.00	0.00	2.00	1.50	3.00	5.00	0.00%
YoY %	0.00%	0.00%	0.00%	33.33%	-50.00%	-40.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	40.00%	30.00%	60.00%	100.00%	-
NAPS	4.38	4.05	3.71	3.55	3.45	3.42	3.33	4.66%
YoY %	8.15%	9.16%	4.51%	2.90%	0.88%	2.70%	-	-
Horiz. %	131.53%	121.62%	111.41%	106.61%	103.60%	102.70%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 5,525,255
RPS	53.21	46.93	46.88	45.04	38.30	40.03	50.54	0.86%
YoY %	13.38%	0.11%	4.09%	17.60%	-4.32%	-20.80%	-	-
Horiz. %	105.28%	92.86%	92.76%	89.12%	75.78%	79.20%	100.00%	-
EPS	37.32	25.21	12.43	11.95	8.25	11.97	14.18	17.48%
YoY %	48.04%	102.82%	4.02%	44.85%	-31.08%	-15.59%	-	-
Horiz. %	263.19%	177.79%	87.66%	84.27%	58.18%	84.41%	100.00%	-
DPS	4.98	4.98	0.00	1.99	1.49	2.99	4.98	0.00%
YoY %	0.00%	0.00%	0.00%	33.56%	-50.17%	-39.96%	-	-
Horiz. %	100.00%	100.00%	0.00%	39.96%	29.92%	60.04%	100.00%	-
NAPS	4.3649	4.036	3.6972	3.5377	3.4381	3.4082	3.3185	4.66%
YoY %	8.15%	9.16%	4.51%	2.90%	0.88%	2.70%	-	-
Horiz. %	131.53%	121.62%	111.41%	106.61%	103.60%	102.70%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
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	3.44	3.15	4.65%
YoY %	82.38%	6.57%	-14.11%	-2.75%	-25.87%	9.21%	-	-
Horiz. %	131.43%	72.06%	67.62%	78.73%	80.95%	109.21%	100.00%	-
P/EPS	5.90	4.23	8.02	9.34	11.84	11.49	11.24	-10.17%
YoY %	39.48%	-47.26%	-14.13%	-21.11%	3.05%	2.22%	-	-
Horiz. %	52.49%	37.63%	71.35%	83.10%	105.34%	102.22%	100.00%	-
EY	16.94	23.64	12.47	10.71	8.44	8.70	8.89	11.33%
YoY %	-28.34%	89.57%	16.43%	26.90%	-2.99%	-2.14%	-	-
Horiz. %	190.55%	265.92%	140.27%	120.47%	94.94%	97.86%	100.00%	-
DY	2.26	4.67	0.00	1.79	1.53	2.17	3.13	-5.27%
YoY %	-51.61%	0.00%	0.00%	16.99%	-29.49%	-30.67%	-	-
Horiz. %	72.20%	149.20%	0.00%	57.19%	48.88%	69.33%	100.00%	-
P/NAPS	0.50	0.26	0.27	0.32	0.28	0.40	0.48	0.68%
YoY %	92.31%	-3.70%	-15.62%	14.29%	-30.00%	-16.67%	-	-
Horiz. %	104.17%	54.17%	56.25%	66.67%	58.33%	83.33%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
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	2.89	3.51	0.74%
YoY %	10.21%	60.87%	-25.27%	16.88%	-17.99%	-17.66%	-	-
Horiz. %	104.56%	94.87%	58.97%	78.92%	67.52%	82.34%	100.00%	-
P/EPS	5.23	6.21	7.82	10.43	11.00	9.66	12.51	-13.51%
YoY %	-15.78%	-20.59%	-25.02%	-5.18%	13.87%	-22.78%	-	-
Horiz. %	41.81%	49.64%	62.51%	83.37%	87.93%	77.22%	100.00%	-
EY	19.10	16.11	12.79	9.59	9.09	10.35	8.00	15.59%
YoY %	18.56%	25.96%	33.37%	5.50%	-12.17%	29.37%	-	-
Horiz. %	238.75%	201.38%	159.88%	119.88%	113.62%	129.38%	100.00%	-
DY	2.55	3.18	0.00	1.60	1.65	2.59	2.81	-1.60%
YoY %	-19.81%	0.00%	0.00%	-3.03%	-36.29%	-7.83%	-	-
Horiz. %	90.75%	113.17%	0.00%	56.94%	58.72%	92.17%	100.00%	-
P/NAPS	0.45	0.39	0.26	0.35	0.26	0.34	0.53	-2.68%
YoY %	15.38%	50.00%	-25.71%	34.62%	-23.53%	-35.85%	-	-
Horiz. %	84.91%	73.58%	49.06%	66.04%	49.06%	64.15%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos