[IOICORP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 87.89%
YoY- 35.85%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,239,900 12,198,500 9,259,200 6,384,600 3,132,600 14,598,900 11,892,800 -57.94%
PBT 290,500 1,603,500 1,497,400 1,072,600 582,300 1,592,300 1,850,300 -70.86%
Tax 17,200 394,700 221,100 81,500 31,400 236,200 -436,200 -
NP 307,700 1,998,200 1,718,500 1,154,100 613,700 1,828,500 1,414,100 -63.78%
-
NP to SH 301,800 1,973,700 1,703,000 1,135,400 604,300 1,789,400 1,387,700 -63.80%
-
Tax Rate -5.92% -24.61% -14.77% -7.60% -5.39% -14.83% 23.57% -
Total Cost 2,932,200 10,200,300 7,540,700 5,230,500 2,518,900 12,770,400 10,478,700 -57.18%
-
Net Worth 13,683,306 13,675,038 13,296,696 13,177,036 12,610,922 12,652,759 12,201,217 7.93%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 990,481 447,484 447,763 - 995,521 449,518 -
Div Payout % - 50.18% 26.28% 39.44% - 55.63% 32.39% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 13,683,306 13,675,038 13,296,696 13,177,036 12,610,922 12,652,759 12,201,217 7.93%
NOSH 6,394,068 6,390,204 6,392,642 6,396,619 6,401,483 6,422,720 6,421,693 -0.28%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.50% 16.38% 18.56% 18.08% 19.59% 12.52% 11.89% -
ROE 2.21% 14.43% 12.81% 8.62% 4.79% 14.14% 11.37% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 50.67 190.89 144.84 99.81 48.94 227.30 185.20 -57.82%
EPS 4.72 30.88 26.64 17.75 9.44 27.96 21.61 -63.69%
DPS 0.00 15.50 7.00 7.00 0.00 15.50 7.00 -
NAPS 2.14 2.14 2.08 2.06 1.97 1.97 1.90 8.24%
Adjusted Per Share Value based on latest NOSH - 6,389,891
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 52.24 196.70 149.30 102.95 50.51 235.41 191.77 -57.94%
EPS 4.87 31.83 27.46 18.31 9.74 28.85 22.38 -63.78%
DPS 0.00 15.97 7.22 7.22 0.00 16.05 7.25 -
NAPS 2.2064 2.2051 2.1441 2.1248 2.0335 2.0403 1.9674 7.93%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.36 5.44 4.68 5.10 4.98 5.19 5.34 -
P/RPS 10.58 2.85 3.23 5.11 10.18 2.28 2.88 137.89%
P/EPS 113.56 17.61 17.57 28.73 52.75 18.63 24.71 176.16%
EY 0.88 5.68 5.69 3.48 1.90 5.37 4.05 -63.82%
DY 0.00 2.85 1.50 1.37 0.00 2.99 1.31 -
P/NAPS 2.50 2.54 2.25 2.48 2.53 2.63 2.81 -7.49%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 21/08/13 21/05/13 21/02/13 19/11/12 27/08/12 30/05/12 -
Price 5.46 5.30 5.35 4.90 4.93 5.12 5.23 -
P/RPS 10.78 2.78 3.69 4.91 10.07 2.25 2.82 144.28%
P/EPS 115.68 17.16 20.08 27.61 52.22 18.38 24.20 183.49%
EY 0.86 5.83 4.98 3.62 1.91 5.44 4.13 -64.83%
DY 0.00 2.92 1.31 1.43 0.00 3.03 1.34 -
P/NAPS 2.55 2.48 2.57 2.38 2.50 2.60 2.75 -4.90%

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