[IOICORP] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
21-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 63.34%
YoY- 185.41%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 7,744,700 3,632,400 11,251,700 7,792,000 4,931,900 2,477,200 7,802,200 -0.49%
PBT 1,113,300 446,800 1,739,800 1,266,100 790,200 360,200 826,700 21.88%
Tax -315,800 -157,100 -323,500 -217,800 -144,600 -77,400 -225,000 25.28%
NP 797,500 289,700 1,416,300 1,048,300 645,600 282,800 601,700 20.59%
-
NP to SH 772,300 277,600 1,394,300 1,034,900 633,600 277,900 600,900 18.15%
-
Tax Rate 28.37% 35.16% 18.59% 17.20% 18.30% 21.49% 27.22% -
Total Cost 6,947,200 3,342,700 9,835,400 6,743,700 4,286,300 2,194,400 7,200,500 -2.35%
-
Net Worth 10,326,859 9,914,127 10,018,119 9,710,439 9,587,591 9,212,196 9,275,752 7.39%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 373,260 - 657,439 281,916 281,988 - 501,392 -17.81%
Div Payout % 48.33% - 47.15% 27.24% 44.51% - 83.44% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 10,326,859 9,914,127 10,018,119 9,710,439 9,587,591 9,212,196 9,275,752 7.39%
NOSH 6,258,100 6,258,100 6,258,100 6,285,198 6,285,198 6,285,038 6,285,038 -0.28%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.30% 7.98% 12.59% 13.45% 13.09% 11.42% 7.71% -
ROE 7.48% 2.80% 13.92% 10.66% 6.61% 3.02% 6.48% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 124.49 58.26 179.70 124.38 78.70 39.53 124.49 0.00%
EPS 12.40 4.45 22.26 16.52 10.11 4.43 9.57 18.79%
DPS 6.00 0.00 10.50 4.50 4.50 0.00 8.00 -17.40%
NAPS 1.66 1.59 1.60 1.55 1.53 1.47 1.48 7.92%
Adjusted Per Share Value based on latest NOSH - 6,285,198
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 123.75 58.04 179.79 124.51 78.81 39.58 124.67 -0.49%
EPS 12.34 4.44 22.28 16.54 10.12 4.44 9.60 18.16%
DPS 5.96 0.00 10.51 4.50 4.51 0.00 8.01 -17.84%
NAPS 1.6502 1.5842 1.6008 1.5517 1.532 1.472 1.4822 7.39%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.73 3.77 3.76 4.19 4.37 4.46 4.34 -
P/RPS 3.00 6.47 2.09 3.37 5.55 11.28 3.49 -9.56%
P/EPS 30.05 84.68 16.88 25.36 43.22 100.58 45.27 -23.84%
EY 3.33 1.18 5.92 3.94 2.31 0.99 2.21 31.33%
DY 1.61 0.00 2.79 1.07 1.03 0.00 1.84 -8.49%
P/NAPS 2.25 2.37 2.35 2.70 2.86 3.03 2.93 -16.10%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 24/08/21 21/05/21 23/02/21 16/11/20 25/08/20 -
Price 4.42 3.77 3.89 4.10 4.24 4.51 4.55 -
P/RPS 3.55 6.47 2.16 3.30 5.39 11.41 3.65 -1.82%
P/EPS 35.60 84.68 17.47 24.82 41.93 101.70 47.46 -17.40%
EY 2.81 1.18 5.72 4.03 2.38 0.98 2.11 20.98%
DY 1.36 0.00 2.70 1.10 1.06 0.00 1.76 -15.75%
P/NAPS 2.66 2.37 2.43 2.65 2.77 3.07 3.07 -9.09%

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