[IOICORP] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 49.99%
YoY- 22.72%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 6,179,300 3,239,900 12,198,500 9,259,200 6,384,600 3,132,600 14,598,900 -43.53%
PBT 777,800 290,500 1,603,500 1,497,400 1,072,600 582,300 1,592,300 -37.89%
Tax 24,100 17,200 394,700 221,100 81,500 31,400 236,200 -78.07%
NP 801,900 307,700 1,998,200 1,718,500 1,154,100 613,700 1,828,500 -42.19%
-
NP to SH 788,900 301,800 1,973,700 1,703,000 1,135,400 604,300 1,789,400 -41.98%
-
Tax Rate -3.10% -5.92% -24.61% -14.77% -7.60% -5.39% -14.83% -
Total Cost 5,377,400 2,932,200 10,200,300 7,540,700 5,230,500 2,518,900 12,770,400 -43.73%
-
Net Worth 4,471,497 13,683,306 13,675,038 13,296,696 13,177,036 12,610,922 12,652,759 -49.91%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 511,028 - 990,481 447,484 447,763 - 995,521 -35.81%
Div Payout % 64.78% - 50.18% 26.28% 39.44% - 55.63% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 4,471,497 13,683,306 13,675,038 13,296,696 13,177,036 12,610,922 12,652,759 -49.91%
NOSH 6,387,854 6,394,068 6,390,204 6,392,642 6,396,619 6,401,483 6,422,720 -0.36%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.98% 9.50% 16.38% 18.56% 18.08% 19.59% 12.52% -
ROE 17.64% 2.21% 14.43% 12.81% 8.62% 4.79% 14.14% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 96.74 50.67 190.89 144.84 99.81 48.94 227.30 -43.33%
EPS 12.35 4.72 30.88 26.64 17.75 9.44 27.96 -41.91%
DPS 8.00 0.00 15.50 7.00 7.00 0.00 15.50 -35.57%
NAPS 0.70 2.14 2.14 2.08 2.06 1.97 1.97 -49.73%
Adjusted Per Share Value based on latest NOSH - 6,386,951
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 99.64 52.24 196.70 149.30 102.95 50.51 235.41 -43.53%
EPS 12.72 4.87 31.83 27.46 18.31 9.74 28.85 -41.98%
DPS 8.24 0.00 15.97 7.22 7.22 0.00 16.05 -35.80%
NAPS 0.721 2.2064 2.2051 2.1441 2.1248 2.0335 2.0403 -49.92%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.71 5.36 5.44 4.68 5.10 4.98 5.19 -
P/RPS 4.87 10.58 2.85 3.23 5.11 10.18 2.28 65.62%
P/EPS 38.14 113.56 17.61 17.57 28.73 52.75 18.63 61.01%
EY 2.62 0.88 5.68 5.69 3.48 1.90 5.37 -37.94%
DY 1.70 0.00 2.85 1.50 1.37 0.00 2.99 -31.29%
P/NAPS 6.73 2.50 2.54 2.25 2.48 2.53 2.63 86.76%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 18/11/13 21/08/13 21/05/13 21/02/13 19/11/12 27/08/12 -
Price 4.73 5.46 5.30 5.35 4.90 4.93 5.12 -
P/RPS 4.89 10.78 2.78 3.69 4.91 10.07 2.25 67.54%
P/EPS 38.30 115.68 17.16 20.08 27.61 52.22 18.38 62.92%
EY 2.61 0.86 5.83 4.98 3.62 1.91 5.44 -38.63%
DY 1.69 0.00 2.92 1.31 1.43 0.00 3.03 -32.16%
P/NAPS 6.76 2.55 2.48 2.57 2.38 2.50 2.60 88.75%

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