[IOICORP] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -38.84%
YoY- -50.06%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 9,321,600 12,346,800 11,973,600 12,959,600 12,530,400 16,590,400 14,077,040 -6.63%
PBT 544,000 -2,762,400 1,073,200 1,162,000 2,329,200 1,696,400 2,646,984 -23.16%
Tax -96,000 -204,800 -350,800 68,800 125,600 -605,200 -596,628 -26.22%
NP 448,000 -2,967,200 722,400 1,230,800 2,454,800 1,091,200 2,050,356 -22.37%
-
NP to SH 419,200 -2,977,600 706,800 1,207,200 2,417,200 1,032,400 1,992,512 -22.86%
-
Tax Rate 17.65% - 32.69% -5.92% -5.39% 35.68% 22.54% -
Total Cost 8,873,600 15,314,000 11,251,200 11,728,800 10,075,600 15,499,200 12,026,684 -4.93%
-
Net Worth 7,028,503 4,169,947 5,402,698 13,683,306 12,610,922 11,620,739 10,523,830 -6.50%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 7,028,503 4,169,947 5,402,698 13,683,306 12,610,922 11,620,739 10,523,830 -6.50%
NOSH 6,275,449 6,318,101 6,356,115 6,394,068 6,401,483 6,420,298 6,378,079 -0.26%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.81% -24.03% 6.03% 9.50% 19.59% 6.58% 14.57% -
ROE 5.96% -71.41% 13.08% 8.82% 19.17% 8.88% 18.93% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 148.54 195.42 188.38 202.68 195.74 258.41 220.71 -6.38%
EPS 6.68 -47.12 11.12 18.88 37.76 16.08 31.24 -22.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.66 0.85 2.14 1.97 1.81 1.65 -6.24%
Adjusted Per Share Value based on latest NOSH - 6,394,068
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 148.95 197.29 191.33 207.09 200.23 265.10 224.94 -6.63%
EPS 6.70 -47.58 11.29 19.29 38.63 16.50 31.84 -22.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1231 0.6663 0.8633 2.1865 2.0151 1.8569 1.6816 -6.50%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.45 4.07 4.81 5.36 4.98 4.65 5.47 -
P/RPS 3.00 2.08 2.55 2.64 2.54 1.80 2.48 3.22%
P/EPS 66.62 -8.64 43.26 28.39 13.19 28.92 17.51 24.91%
EY 1.50 -11.58 2.31 3.52 7.58 3.46 5.71 -19.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.97 6.17 5.66 2.50 2.53 2.57 3.32 3.02%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 16/11/15 17/11/14 18/11/13 19/11/12 18/11/11 18/11/10 -
Price 4.37 4.17 4.70 5.46 4.93 5.06 5.90 -
P/RPS 2.94 2.13 2.49 2.69 2.52 1.96 2.67 1.61%
P/EPS 65.42 -8.85 42.27 28.92 13.06 31.47 18.89 22.97%
EY 1.53 -11.30 2.37 3.46 7.66 3.18 5.29 -18.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.90 6.32 5.53 2.55 2.50 2.80 3.58 1.43%

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