[IOICORP] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -66.23%
YoY- 134.13%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 12,198,500 9,259,200 6,384,600 3,132,600 14,598,900 11,892,800 8,313,500 29.15%
PBT 1,603,500 1,497,400 1,072,600 582,300 1,592,300 1,850,300 1,191,000 21.95%
Tax 394,700 221,100 81,500 31,400 236,200 -436,200 -326,100 -
NP 1,998,200 1,718,500 1,154,100 613,700 1,828,500 1,414,100 864,900 74.85%
-
NP to SH 1,973,700 1,703,000 1,135,400 604,300 1,789,400 1,387,700 835,800 77.42%
-
Tax Rate -24.61% -14.77% -7.60% -5.39% -14.83% 23.57% 27.38% -
Total Cost 10,200,300 7,540,700 5,230,500 2,518,900 12,770,400 10,478,700 7,448,600 23.34%
-
Net Worth 13,675,038 13,296,696 13,177,036 12,610,922 12,652,759 12,201,217 12,132,144 8.31%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 990,481 447,484 447,763 - 995,521 449,518 449,338 69.45%
Div Payout % 50.18% 26.28% 39.44% - 55.63% 32.39% 53.76% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 13,675,038 13,296,696 13,177,036 12,610,922 12,652,759 12,201,217 12,132,144 8.31%
NOSH 6,390,204 6,392,642 6,396,619 6,401,483 6,422,720 6,421,693 6,419,124 -0.30%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 16.38% 18.56% 18.08% 19.59% 12.52% 11.89% 10.40% -
ROE 14.43% 12.81% 8.62% 4.79% 14.14% 11.37% 6.89% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 190.89 144.84 99.81 48.94 227.30 185.20 129.51 29.54%
EPS 30.88 26.64 17.75 9.44 27.96 21.61 13.02 77.93%
DPS 15.50 7.00 7.00 0.00 15.50 7.00 7.00 69.96%
NAPS 2.14 2.08 2.06 1.97 1.97 1.90 1.89 8.64%
Adjusted Per Share Value based on latest NOSH - 6,401,483
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 196.70 149.30 102.95 50.51 235.41 191.77 134.05 29.15%
EPS 31.83 27.46 18.31 9.74 28.85 22.38 13.48 77.41%
DPS 15.97 7.22 7.22 0.00 16.05 7.25 7.25 69.37%
NAPS 2.2051 2.1441 2.1248 2.0335 2.0403 1.9674 1.9563 8.31%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.44 4.68 5.10 4.98 5.19 5.34 5.38 -
P/RPS 2.85 3.23 5.11 10.18 2.28 2.88 4.15 -22.17%
P/EPS 17.61 17.57 28.73 52.75 18.63 24.71 41.32 -43.39%
EY 5.68 5.69 3.48 1.90 5.37 4.05 2.42 76.70%
DY 2.85 1.50 1.37 0.00 2.99 1.31 1.30 68.84%
P/NAPS 2.54 2.25 2.48 2.53 2.63 2.81 2.85 -7.39%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 21/05/13 21/02/13 19/11/12 27/08/12 30/05/12 23/02/12 -
Price 5.30 5.35 4.90 4.93 5.12 5.23 5.33 -
P/RPS 2.78 3.69 4.91 10.07 2.25 2.82 4.12 -23.08%
P/EPS 17.16 20.08 27.61 52.22 18.38 24.20 40.94 -44.02%
EY 5.83 4.98 3.62 1.91 5.44 4.13 2.44 78.82%
DY 2.92 1.31 1.43 0.00 3.03 1.34 1.31 70.72%
P/NAPS 2.48 2.57 2.38 2.50 2.60 2.75 2.82 -8.21%

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