[IOICORP] YoY Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

24-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 36.75%

YoY- 106.98%

Quarter Report

Quarterly Report 1006.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	12,198,500	14,598,900	16,154,251	12,542,962	14,600,474	14,665,369	8,952,727	5.28%
YoY %	-16.44%	-9.63%	28.79%	-14.09%	-0.44%	63.81%	-	-
Horiz. %	136.25%	163.07%	180.44%	140.10%	163.08%	163.81%	100.00%	-
PBT	1,603,500	1,592,300	2,863,612	2,550,633	1,550,117	3,095,197	1,991,073	-3.54%
YoY %	0.70%	-44.40%	12.27%	64.54%	-49.92%	55.45%	-	-
Horiz. %	80.53%	79.97%	143.82%	128.10%	77.85%	155.45%	100.00%	-
Tax	394,700	236,200	-573,099	-485,517	-486,943	-683,010	-340,109	-
YoY %	67.10%	141.21%	-18.04%	0.29%	28.71%	-100.82%	-	-
Horiz. %	-116.05%	-69.45%	168.50%	142.75%	143.17%	200.82%	100.00%	-
NP	1,998,200	1,828,500	2,290,513	2,065,116	1,063,174	2,412,187	1,650,964	3.22%
YoY %	9.28%	-20.17%	10.91%	94.24%	-55.92%	46.11%	-	-
Horiz. %	121.03%	110.75%	138.74%	125.09%	64.40%	146.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,973,700	1,789,400	2,222,899	2,035,661	983,517	2,231,632	1,482,104	4.88%
YoY %	10.30%	-19.50%	9.20%	106.98%	-55.93%	50.57%	-	-
Horiz. %	133.17%	120.73%	149.98%	137.35%	66.36%	150.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-24.61%	-14.83%	20.01%	19.04%	31.41%	22.07%	17.08%	-
YoY %	-65.95%	-174.11%	5.09%	-39.38%	42.32%	29.22%	-	-
Horiz. %	-144.09%	-86.83%	117.15%	111.48%	183.90%	129.22%	100.00%	-
Total Cost	10,200,300	12,770,400	13,863,738	10,477,846	13,537,300	12,253,182	7,301,763	5.72%
YoY %	-20.13%	-7.89%	32.31%	-22.60%	10.48%	67.81%	-	-
Horiz. %	139.70%	174.89%	189.87%	143.50%	185.40%	167.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,675,038	12,652,759	11,962,075	10,437,704	8,284,739	8,478,385	7,616,282	10.23%
YoY %	8.08%	5.77%	14.60%	25.99%	-2.28%	11.32%	-	-
Horiz. %	179.55%	166.13%	157.06%	137.04%	108.78%	111.32%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	990,481	995,521	1,087,461	1,049,946	473,413	1,029,518	429,951	14.90%
YoY %	-0.51%	-8.45%	3.57%	121.78%	-54.02%	139.45%	-	-
Horiz. %	230.37%	231.54%	252.93%	244.20%	110.11%	239.45%	100.00%	-
Div Payout %	50.18%	55.63%	48.92%	51.58%	48.13%	46.13%	29.01%	-
YoY %	-9.80%	13.72%	-5.16%	7.17%	4.34%	59.01%	-	-
Horiz. %	172.97%	191.76%	168.63%	177.80%	165.91%	159.01%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	13,675,038	12,652,759	11,962,075	10,437,704	8,284,739	8,478,385	7,616,282	10.23%
YoY %	8.08%	5.77%	14.60%	25.99%	-2.28%	11.32%	-	-
Horiz. %	179.55%	166.13%	157.06%	137.04%	108.78%	111.32%	100.00%	-
NOSH	6,390,204	6,422,720	6,396,831	6,176,156	5,917,671	6,055,989	6,142,163	0.66%
YoY %	-0.51%	0.40%	3.57%	4.37%	-2.28%	-1.40%	-	-
Horiz. %	104.04%	104.57%	104.15%	100.55%	96.35%	98.60%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	16.38%	12.52%	14.18%	16.46%	7.28%	16.45%	18.44%	-
YoY %	30.83%	-11.71%	-13.85%	126.10%	-55.74%	-10.79%	-	-
Horiz. %	88.83%	67.90%	76.90%	89.26%	39.48%	89.21%	100.00%	-
ROE	14.43%	14.14%	18.58%	19.50%	11.87%	26.32%	19.46%	-
YoY %	2.05%	-23.90%	-4.72%	64.28%	-54.90%	35.25%	-	-
Horiz. %	74.15%	72.66%	95.48%	100.21%	61.00%	135.25%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	190.89	227.30	252.54	203.09	246.73	242.16	145.76	4.59%
YoY %	-16.02%	-9.99%	24.35%	-17.69%	1.89%	66.14%	-	-
Horiz. %	130.96%	155.94%	173.26%	139.33%	169.27%	166.14%	100.00%	-
EPS	30.88	27.96	34.75	32.96	16.62	36.85	24.13	4.19%
YoY %	10.44%	-19.54%	5.43%	98.32%	-54.90%	52.71%	-	-
Horiz. %	127.97%	115.87%	144.01%	136.59%	68.88%	152.71%	100.00%	-
DPS	15.50	15.50	17.00	17.00	8.00	17.00	7.00	14.15%
YoY %	0.00%	-8.82%	0.00%	112.50%	-52.94%	142.86%	-	-
Horiz. %	221.43%	221.43%	242.86%	242.86%	114.29%	242.86%	100.00%	-
NAPS	2.14	1.97	1.87	1.69	1.40	1.40	1.24	9.51%
YoY %	8.63%	5.35%	10.65%	20.71%	0.00%	12.90%	-	-
Horiz. %	172.58%	158.87%	150.81%	136.29%	112.90%	112.90%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 6,383,314
RPS	194.92	233.28	258.13	200.43	233.31	234.34	143.06	5.28%
YoY %	-16.44%	-9.63%	28.79%	-14.09%	-0.44%	63.81%	-	-
Horiz. %	136.25%	163.06%	180.43%	140.10%	163.09%	163.81%	100.00%	-
EPS	31.54	28.59	35.52	32.53	15.72	35.66	23.68	4.88%
YoY %	10.32%	-19.51%	9.19%	106.93%	-55.92%	50.59%	-	-
Horiz. %	133.19%	120.73%	150.00%	137.37%	66.39%	150.59%	100.00%	-
DPS	15.83	15.91	17.38	16.78	7.56	16.45	6.87	14.91%
YoY %	-0.50%	-8.46%	3.58%	121.96%	-54.04%	139.45%	-	-
Horiz. %	230.42%	231.59%	252.98%	244.25%	110.04%	239.45%	100.00%	-
NAPS	2.1852	2.0218	1.9115	1.6679	1.3238	1.3548	1.217	10.23%
YoY %	8.08%	5.77%	14.61%	25.99%	-2.29%	11.32%	-	-
Horiz. %	179.56%	166.13%	157.07%	137.05%	108.78%	111.32%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	5.44	5.19	5.30	5.01	4.72	7.45	5.20	-
P/RPS	2.85	2.28	2.10	2.47	1.91	3.08	3.57	-3.68%
YoY %	25.00%	8.57%	-14.98%	29.32%	-37.99%	-13.73%	-	-
Horiz. %	79.83%	63.87%	58.82%	69.19%	53.50%	86.27%	100.00%	-
P/EPS	17.61	18.63	15.25	15.20	28.40	20.22	21.55	-3.30%
YoY %	-5.48%	22.16%	0.33%	-46.48%	40.45%	-6.17%	-	-
Horiz. %	81.72%	86.45%	70.77%	70.53%	131.79%	93.83%	100.00%	-
EY	5.68	5.37	6.56	6.58	3.52	4.95	4.64	3.42%
YoY %	5.77%	-18.14%	-0.30%	86.93%	-28.89%	6.68%	-	-
Horiz. %	122.41%	115.73%	141.38%	141.81%	75.86%	106.68%	100.00%	-
DY	2.85	2.99	3.21	3.39	1.69	2.28	1.35	13.24%
YoY %	-4.68%	-6.85%	-5.31%	100.59%	-25.88%	68.89%	-	-
Horiz. %	211.11%	221.48%	237.78%	251.11%	125.19%	168.89%	100.00%	-
P/NAPS	2.54	2.63	2.83	2.96	3.37	5.32	4.19	-7.99%
YoY %	-3.42%	-7.07%	-4.39%	-12.17%	-36.65%	26.97%	-	-
Horiz. %	60.62%	62.77%	67.54%	70.64%	80.43%	126.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	21/08/13	27/08/12	24/08/11	24/08/10	26/08/09	18/08/08	21/08/07	-
Price	5.30	5.12	4.67	5.25	5.09	4.78	4.92	-
P/RPS	2.78	2.25	1.85	2.59	2.06	1.97	3.38	-3.20%
YoY %	23.56%	21.62%	-28.57%	25.73%	4.57%	-41.72%	-	-
Horiz. %	82.25%	66.57%	54.73%	76.63%	60.95%	58.28%	100.00%	-
P/EPS	17.16	18.38	13.44	15.93	30.63	12.97	20.39	-2.83%
YoY %	-6.64%	36.76%	-15.63%	-47.99%	136.16%	-36.39%	-	-
Horiz. %	84.16%	90.14%	65.91%	78.13%	150.22%	63.61%	100.00%	-
EY	5.83	5.44	7.44	6.28	3.27	7.71	4.90	2.93%
YoY %	7.17%	-26.88%	18.47%	92.05%	-57.59%	57.35%	-	-
Horiz. %	118.98%	111.02%	151.84%	128.16%	66.73%	157.35%	100.00%	-
DY	2.92	3.03	3.64	3.24	1.57	3.56	1.42	12.75%
YoY %	-3.63%	-16.76%	12.35%	106.37%	-55.90%	150.70%	-	-
Horiz. %	205.63%	213.38%	256.34%	228.17%	110.56%	250.70%	100.00%	-
P/NAPS	2.48	2.60	2.50	3.11	3.64	3.41	3.97	-7.53%
YoY %	-4.62%	4.00%	-19.61%	-14.56%	6.74%	-14.11%	-	-
Horiz. %	62.47%	65.49%	62.97%	78.34%	91.69%	85.89%	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