[IOICORP] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -52.32%
YoY- -32.59%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 2,899,900 2,939,400 3,239,900 2,939,300 2,874,600 3,252,000 3,132,600 -5.02%
PBT 460,000 487,300 290,500 106,000 424,800 490,300 582,300 -14.55%
Tax 1,725,100 7,000 17,200 173,700 139,700 50,000 31,400 1348.71%
NP 2,185,100 494,300 307,700 279,700 564,500 540,300 613,700 133.35%
-
NP to SH 2,176,600 487,100 301,800 270,700 567,800 531,000 604,300 135.15%
-
Tax Rate -375.02% -1.44% -5.92% -163.87% -32.89% -10.20% -5.39% -
Total Cost 714,800 2,445,100 2,932,200 2,659,600 2,310,100 2,711,700 2,518,900 -56.84%
-
Net Worth 5,727,894 4,474,671 13,683,306 13,674,498 13,284,858 13,163,175 12,610,922 -40.94%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 511,391 - 543,145 - 447,292 - -
Div Payout % - 104.99% - 200.64% - 84.24% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 5,727,894 4,474,671 13,683,306 13,674,498 13,284,858 13,163,175 12,610,922 -40.94%
NOSH 6,364,327 6,392,388 6,394,068 6,389,952 6,386,951 6,389,891 6,401,483 -0.38%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 75.35% 16.82% 9.50% 9.52% 19.64% 16.61% 19.59% -
ROE 38.00% 10.89% 2.21% 1.98% 4.27% 4.03% 4.79% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 45.56 45.98 50.67 46.00 45.01 50.89 48.94 -4.66%
EPS 34.20 7.62 4.72 4.24 8.89 8.31 9.44 136.07%
DPS 0.00 8.00 0.00 8.50 0.00 7.00 0.00 -
NAPS 0.90 0.70 2.14 2.14 2.08 2.06 1.97 -40.71%
Adjusted Per Share Value based on latest NOSH - 6,389,952
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 46.34 46.97 51.77 46.97 45.93 51.96 50.06 -5.02%
EPS 34.78 7.78 4.82 4.33 9.07 8.49 9.66 135.09%
DPS 0.00 8.17 0.00 8.68 0.00 7.15 0.00 -
NAPS 0.9153 0.715 2.1865 2.1851 2.1228 2.1034 2.0151 -40.93%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.80 4.71 5.36 5.44 4.68 5.10 4.98 -
P/RPS 10.53 10.24 10.58 11.83 10.40 10.02 10.18 2.28%
P/EPS 14.04 61.81 113.56 128.41 52.64 61.37 52.75 -58.65%
EY 7.13 1.62 0.88 0.78 1.90 1.63 1.90 141.67%
DY 0.00 1.70 0.00 1.56 0.00 1.37 0.00 -
P/NAPS 5.33 6.73 2.50 2.54 2.25 2.48 2.53 64.41%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 25/02/14 18/11/13 21/08/13 21/05/13 21/02/13 19/11/12 -
Price 5.19 4.73 5.46 5.30 5.35 4.90 4.93 -
P/RPS 11.39 10.29 10.78 11.52 11.89 9.63 10.07 8.56%
P/EPS 15.18 62.07 115.68 125.11 60.18 58.97 52.22 -56.15%
EY 6.59 1.61 0.86 0.80 1.66 1.70 1.91 128.50%
DY 0.00 1.69 0.00 1.60 0.00 1.43 0.00 -
P/NAPS 5.77 6.76 2.55 2.48 2.57 2.38 2.50 74.73%

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