[IOICORP] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 165.53%
YoY- 693.94%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,875,700 7,417,600 6,917,200 4,605,900 2,206,100 14,127,300 7,174,000 -59.07%
PBT 195,200 1,570,700 1,503,700 1,073,000 450,100 1,087,200 582,800 -51.73%
Tax -54,000 1,497,600 1,533,100 -107,100 -87,300 -321,100 -138,800 -46.67%
NP 141,200 3,068,300 3,036,800 965,900 362,800 766,100 444,000 -53.37%
-
NP to SH 143,800 3,060,500 3,024,700 955,900 360,000 743,200 425,700 -51.46%
-
Tax Rate 27.66% -95.35% -101.96% 9.98% 19.40% 29.53% 23.82% -
Total Cost 1,734,500 4,349,300 3,880,400 3,640,000 1,843,300 13,361,200 6,730,000 -59.46%
-
Net Worth 8,986,725 9,175,222 9,111,655 7,980,552 7,415,001 7,480,102 7,168,319 16.25%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 1,288,301 1,005,424 282,775 - 597,151 282,960 -
Div Payout % - 42.09% 33.24% 29.58% - 80.35% 66.47% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 8,986,725 9,175,222 9,111,655 7,980,552 7,415,001 7,480,102 7,168,319 16.25%
NOSH 6,284,423 6,284,398 6,284,286 6,283,900 6,283,900 6,285,800 6,461,000 -1.82%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.53% 41.37% 43.90% 20.97% 16.45% 5.42% 6.19% -
ROE 1.60% 33.36% 33.20% 11.98% 4.86% 9.94% 5.94% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 29.85 118.03 110.08 73.30 35.11 224.75 114.09 -59.05%
EPS 2.29 48.70 48.13 15.21 5.73 11.82 6.77 -51.42%
DPS 0.00 20.50 16.00 4.50 0.00 9.50 4.50 -
NAPS 1.43 1.46 1.45 1.27 1.18 1.19 1.14 16.29%
Adjusted Per Share Value based on latest NOSH - 6,283,900
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 29.97 118.53 110.53 73.60 35.25 225.74 114.64 -59.08%
EPS 2.30 48.90 48.33 15.27 5.75 11.88 6.80 -51.42%
DPS 0.00 20.59 16.07 4.52 0.00 9.54 4.52 -
NAPS 1.436 1.4661 1.456 1.2752 1.1849 1.1953 1.1454 16.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 4.54 4.54 4.79 4.54 4.54 4.45 4.65 -
P/RPS 15.21 3.85 4.35 6.19 12.93 1.98 4.08 140.23%
P/EPS 198.41 9.32 9.95 29.85 79.25 37.64 68.68 102.71%
EY 0.50 10.73 10.05 3.35 1.26 2.66 1.46 -51.01%
DY 0.00 4.52 3.34 0.99 0.00 2.13 0.97 -
P/NAPS 3.17 3.11 3.30 3.57 3.85 3.74 4.08 -15.47%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 12/11/18 17/08/18 16/05/18 23/02/18 17/11/17 28/08/17 16/05/17 -
Price 4.49 4.57 4.75 4.79 4.44 4.53 4.64 -
P/RPS 15.04 3.87 4.32 6.54 12.65 2.02 4.07 138.83%
P/EPS 196.22 9.38 9.87 31.49 77.50 38.31 68.54 101.49%
EY 0.51 10.66 10.13 3.18 1.29 2.61 1.46 -50.36%
DY 0.00 4.49 3.37 0.94 0.00 2.10 0.97 -
P/NAPS 3.14 3.13 3.28 3.77 3.76 3.81 4.07 -15.86%

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