[IOICORP] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

16-May-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Mar-2011 [#3]

Profit Trend

QoQ- 64.49%

YoY- 12.53%

Quarter Report

Quarterly Report 1103.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Cumulative Result
Revenue	8,313,500	4,147,600	16,154,251	11,830,006	7,489,747	3,519,260	12,542,962	-23.92%
YoY %	100.44%	-74.33%	36.55%	57.95%	112.82%	-71.94%	-	-
Horiz. %	66.28%	33.07%	128.79%	94.32%	59.71%	28.06%	100.00%	-
PBT	1,191,000	424,100	2,863,612	2,131,934	1,351,070	661,746	2,550,633	-39.72%
YoY %	180.83%	-85.19%	34.32%	57.80%	104.17%	-74.06%	-	-
Horiz. %	46.69%	16.63%	112.27%	83.58%	52.97%	25.94%	100.00%	-
Tax	-326,100	-151,300	-573,099	-395,108	-284,750	-149,157	-485,517	-23.24%
YoY %	-115.53%	73.60%	-45.05%	-38.76%	-90.91%	69.28%	-	-
Horiz. %	67.17%	31.16%	118.04%	81.38%	58.65%	30.72%	100.00%	-
NP	864,900	272,800	2,290,513	1,736,826	1,066,320	512,589	2,065,116	-43.93%
YoY %	217.05%	-88.09%	31.88%	62.88%	108.03%	-75.18%	-	-
Horiz. %	41.88%	13.21%	110.91%	84.10%	51.63%	24.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	835,800	258,100	2,222,899	1,675,076	1,018,366	498,128	2,035,661	-44.66%
YoY %	223.83%	-88.39%	32.70%	64.49%	104.44%	-75.53%	-	-
Horiz. %	41.06%	12.68%	109.20%	82.29%	50.03%	24.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.38%	35.68%	20.01%	18.53%	21.08%	22.54%	19.04%	-
YoY %	-23.26%	78.31%	7.99%	-12.10%	-6.48%	18.38%	-	-
Horiz. %	143.80%	187.39%	105.09%	97.32%	110.71%	118.38%	100.00%	-
Total Cost	7,448,600	3,874,800	13,863,738	10,093,180	6,423,427	3,006,671	10,477,846	-20.29%
YoY %	92.23%	-72.05%	37.36%	57.13%	113.64%	-71.30%	-	-
Horiz. %	71.09%	36.98%	132.31%	96.33%	61.30%	28.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,132,144	11,620,739	11,962,075	11,312,035	11,038,679	10,523,830	10,437,704	10.51%
YoY %	4.40%	-2.85%	5.75%	2.48%	4.89%	0.83%	-	-
Horiz. %	116.23%	111.33%	114.60%	108.38%	105.76%	100.83%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	449,338	-	1,087,461	511,278	510,459	-	1,049,946	-43.12%
YoY %	0.00%	-	112.69%	0.16%	0.00%	-	-	-
Horiz. %	42.80%	-	103.57%	48.70%	48.62%	-	100.00%	-
Div Payout %	53.76%	-	48.92%	30.52%	50.13%	-	51.58%	-
YoY %	0.00%	-	60.29%	-39.12%	0.00%	-	-	-
Horiz. %	104.23%	-	94.84%	59.17%	97.19%	-	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	12,132,144	11,620,739	11,962,075	11,312,035	11,038,679	10,523,830	10,437,704	10.51%
YoY %	4.40%	-2.85%	5.75%	2.48%	4.89%	0.83%	-	-
Horiz. %	116.23%	111.33%	114.60%	108.38%	105.76%	100.83%	100.00%	-
NOSH	6,419,124	6,420,298	6,396,831	6,390,980	6,380,739	6,378,079	6,176,156	2.59%
YoY %	-0.02%	0.37%	0.09%	0.16%	0.04%	3.27%	-	-
Horiz. %	103.93%	103.95%	103.57%	103.48%	103.31%	103.27%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	10.40%	6.58%	14.18%	14.68%	14.24%	14.57%	16.46%	-
YoY %	58.05%	-53.60%	-3.41%	3.09%	-2.26%	-11.48%	-	-
Horiz. %	63.18%	39.98%	86.15%	89.19%	86.51%	88.52%	100.00%	-
ROE	6.89%	2.22%	18.58%	14.81%	9.23%	4.73%	19.50%	-
YoY %	210.36%	-88.05%	25.46%	60.46%	95.14%	-75.74%	-	-
Horiz. %	35.33%	11.38%	95.28%	75.95%	47.33%	24.26%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	129.51	64.60	252.54	185.10	117.38	55.18	203.09	-25.85%
YoY %	100.48%	-74.42%	36.43%	57.69%	112.72%	-72.83%	-	-
Horiz. %	63.77%	31.81%	124.35%	91.14%	57.80%	27.17%	100.00%	-
EPS	13.02	4.02	34.75	26.21	15.96	7.81	32.96	-46.07%
YoY %	223.88%	-88.43%	32.58%	64.22%	104.35%	-76.30%	-	-
Horiz. %	39.50%	12.20%	105.43%	79.52%	48.42%	23.70%	100.00%	-
DPS	7.00	0.00	17.00	8.00	8.00	0.00	17.00	-44.56%
YoY %	0.00%	0.00%	112.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	41.18%	0.00%	100.00%	47.06%	47.06%	0.00%	100.00%	-
NAPS	1.89	1.81	1.87	1.77	1.73	1.65	1.69	7.71%
YoY %	4.42%	-3.21%	5.65%	2.31%	4.85%	-2.37%	-	-
Horiz. %	111.83%	107.10%	110.65%	104.73%	102.37%	97.63%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 6,406,926
RPS	132.84	66.28	258.13	189.04	119.68	56.24	200.43	-23.92%
YoY %	100.42%	-74.32%	36.55%	57.95%	112.80%	-71.94%	-	-
Horiz. %	66.28%	33.07%	128.79%	94.32%	59.71%	28.06%	100.00%	-
EPS	13.36	4.12	35.52	26.77	16.27	7.96	32.53	-44.65%
YoY %	224.27%	-88.40%	32.69%	64.54%	104.40%	-75.53%	-	-
Horiz. %	41.07%	12.67%	109.19%	82.29%	50.02%	24.47%	100.00%	-
DPS	7.18	0.00	17.38	8.17	8.16	0.00	16.78	-43.12%
YoY %	0.00%	0.00%	112.73%	0.12%	0.00%	0.00%	-	-
Horiz. %	42.79%	0.00%	103.58%	48.69%	48.63%	0.00%	100.00%	-
NAPS	1.9386	1.8569	1.9115	1.8076	1.7639	1.6816	1.6679	10.51%
YoY %	4.40%	-2.86%	5.75%	2.48%	4.89%	0.82%	-	-
Horiz. %	116.23%	111.33%	114.61%	108.38%	105.76%	100.82%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	5.38	4.65	5.30	5.76	5.81	5.47	5.01	-
P/RPS	4.15	7.20	2.10	3.11	4.95	9.91	2.47	41.19%
YoY %	-42.36%	242.86%	-32.48%	-37.17%	-50.05%	301.21%	-	-
Horiz. %	168.02%	291.50%	85.02%	125.91%	200.40%	401.21%	100.00%	-
P/EPS	41.32	115.67	15.25	21.98	36.40	70.04	15.20	94.42%
YoY %	-64.28%	658.49%	-30.62%	-39.62%	-48.03%	360.79%	-	-
Horiz. %	271.84%	760.99%	100.33%	144.61%	239.47%	460.79%	100.00%	-
EY	2.42	0.86	6.56	4.55	2.75	1.43	6.58	-48.57%
YoY %	181.40%	-86.89%	44.18%	65.45%	92.31%	-78.27%	-	-
Horiz. %	36.78%	13.07%	99.70%	69.15%	41.79%	21.73%	100.00%	-
DY	1.30	0.00	3.21	1.39	1.38	0.00	3.39	-47.12%
YoY %	0.00%	0.00%	130.94%	0.72%	0.00%	0.00%	-	-
Horiz. %	38.35%	0.00%	94.69%	41.00%	40.71%	0.00%	100.00%	-
P/NAPS	2.85	2.57	2.83	3.25	3.36	3.32	2.96	-2.48%
YoY %	10.89%	-9.19%	-12.92%	-3.27%	1.20%	12.16%	-	-
Horiz. %	96.28%	86.82%	95.61%	109.80%	113.51%	112.16%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	23/02/12	18/11/11	24/08/11	16/05/11	16/02/11	18/11/10	24/08/10	-
Price	5.33	5.06	4.67	5.19	5.71	5.90	5.25	-
P/RPS	4.12	7.83	1.85	2.80	4.86	10.69	2.59	36.15%
YoY %	-47.38%	323.24%	-33.93%	-42.39%	-54.54%	312.74%	-	-
Horiz. %	159.07%	302.32%	71.43%	108.11%	187.64%	412.74%	100.00%	-
P/EPS	40.94	125.87	13.44	19.80	35.78	75.54	15.93	87.30%
YoY %	-67.47%	836.53%	-32.12%	-44.66%	-52.63%	374.20%	-	-
Horiz. %	257.00%	790.14%	84.37%	124.29%	224.61%	474.20%	100.00%	-
EY	2.44	0.79	7.44	5.05	2.80	1.32	6.28	-46.66%
YoY %	208.86%	-89.38%	47.33%	80.36%	112.12%	-78.98%	-	-
Horiz. %	38.85%	12.58%	118.47%	80.41%	44.59%	21.02%	100.00%	-
DY	1.31	0.00	3.64	1.54	1.40	0.00	3.24	-45.23%
YoY %	0.00%	0.00%	136.36%	10.00%	0.00%	0.00%	-	-
Horiz. %	40.43%	0.00%	112.35%	47.53%	43.21%	0.00%	100.00%	-
P/NAPS	2.82	2.80	2.50	2.93	3.30	3.58	3.11	-6.30%
YoY %	0.71%	12.00%	-14.68%	-11.21%	-7.82%	15.11%	-	-
Horiz. %	90.68%	90.03%	80.39%	94.21%	106.11%	115.11%	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