[IOICORP] YoY Cumulative Quarter Result on 30-Jun-2018 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

17-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

QoQ- 1.18%

YoY- 311.8%

Quarter Report

Quarterly report 1806.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	11,251,700	7,802,200	7,385,600	7,417,600	14,127,300	11,739,300	11,541,500	-0.42%
YoY %	44.21%	5.64%	-0.43%	-47.49%	20.34%	1.71%	-	-
Horiz. %	97.49%	67.60%	63.99%	64.27%	122.40%	101.71%	100.00%	-
PBT	1,739,800	826,700	872,600	1,570,700	1,087,200	965,800	316,400	32.82%
YoY %	110.45%	-5.26%	-44.45%	44.47%	12.57%	205.25%	-	-
Horiz. %	549.87%	261.28%	275.79%	496.43%	343.62%	305.25%	100.00%	-
Tax	-323,500	-225,000	-255,000	1,497,600	-321,100	-319,500	-261,600	3.59%
YoY %	-43.78%	11.76%	-117.03%	566.40%	-0.50%	-22.13%	-	-
Horiz. %	123.66%	86.01%	97.48%	-572.48%	122.74%	122.13%	100.00%	-
NP	1,416,300	601,700	617,600	3,068,300	766,100	646,300	54,800	71.86%
YoY %	135.38%	-2.57%	-79.87%	300.51%	18.54%	1,079.38%	-	-
Horiz. %	2,584.49%	1,097.99%	1,127.01%	5,599.09%	1,397.99%	1,179.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,394,300	600,900	631,700	3,060,500	743,200	629,700	51,900	72.97%
YoY %	132.04%	-4.88%	-79.36%	311.80%	18.02%	1,113.29%	-	-
Horiz. %	2,686.51%	1,157.80%	1,217.15%	5,896.92%	1,431.98%	1,213.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.59%	27.22%	29.22%	-95.35%	29.53%	33.08%	82.68%	-
YoY %	-31.70%	-6.84%	130.64%	-422.89%	-10.73%	-59.99%	-	-
Horiz. %	22.48%	32.92%	35.34%	-115.32%	35.72%	40.01%	100.00%	-
Total Cost	9,835,400	7,200,500	6,768,000	4,349,300	13,361,200	11,093,000	11,486,700	-2.55%
YoY %	36.59%	6.39%	55.61%	-67.45%	20.45%	-3.43%	-	-
Horiz. %	85.62%	62.69%	58.92%	37.86%	116.32%	96.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,018,119	9,275,752	9,301,273	9,175,222	7,480,102	7,185,765	7,131,514	5.82%
YoY %	8.00%	-0.27%	1.37%	22.66%	4.10%	0.76%	-	-
Horiz. %	140.48%	130.07%	130.42%	128.66%	104.89%	100.76%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	657,439	501,392	502,771	1,288,301	597,151	504,264	573,068	2.31%
YoY %	31.12%	-0.27%	-60.97%	115.74%	18.42%	-12.01%	-	-
Horiz. %	114.72%	87.49%	87.73%	224.81%	104.20%	87.99%	100.00%	-
Div Payout %	47.15%	83.44%	79.59%	42.09%	80.35%	80.08%	1,104.18%	-
YoY %	-43.49%	4.84%	89.09%	-47.62%	0.34%	-92.75%	-	-
Horiz. %	4.27%	7.56%	7.21%	3.81%	7.28%	7.25%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	10,018,119	9,275,752	9,301,273	9,175,222	7,480,102	7,185,765	7,131,514	5.82%
YoY %	8.00%	-0.27%	1.37%	22.66%	4.10%	0.76%	-	-
Horiz. %	140.48%	130.07%	130.42%	128.66%	104.89%	100.76%	100.00%	-
NOSH	6,258,100	6,285,038	6,284,643	6,284,398	6,285,800	6,303,303	6,367,423	-0.28%
YoY %	-0.43%	0.01%	0.00%	-0.02%	-0.28%	-1.01%	-	-
Horiz. %	98.28%	98.71%	98.70%	98.70%	98.72%	98.99%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	12.59%	7.71%	8.36%	41.37%	5.42%	5.51%	0.47%	-
YoY %	63.29%	-7.78%	-79.79%	663.28%	-1.63%	1,072.34%	-	-
Horiz. %	2,678.72%	1,640.43%	1,778.72%	8,802.13%	1,153.19%	1,172.34%	100.00%	-
ROE	13.92%	6.48%	6.79%	33.36%	9.94%	8.76%	0.73%	-
YoY %	114.81%	-4.57%	-79.65%	235.61%	13.47%	1,100.00%	-	-
Horiz. %	1,906.85%	887.67%	930.14%	4,569.86%	1,361.64%	1,200.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	179.70	124.49	117.52	118.03	224.75	186.24	181.26	-0.14%
YoY %	44.35%	5.93%	-0.43%	-47.48%	20.68%	2.75%	-	-
Horiz. %	99.14%	68.68%	64.84%	65.12%	123.99%	102.75%	100.00%	-
EPS	22.26	9.57	10.05	48.70	11.82	9.99	0.82	73.27%
YoY %	132.60%	-4.78%	-79.36%	312.01%	18.32%	1,118.29%	-	-
Horiz. %	2,714.63%	1,167.07%	1,225.61%	5,939.02%	1,441.46%	1,218.29%	100.00%	-
DPS	10.50	8.00	8.00	20.50	9.50	8.00	9.00	2.60%
YoY %	31.25%	0.00%	-60.98%	115.79%	18.75%	-11.11%	-	-
Horiz. %	116.67%	88.89%	88.89%	227.78%	105.56%	88.89%	100.00%	-
NAPS	1.60	1.48	1.48	1.46	1.19	1.14	1.12	6.11%
YoY %	8.11%	0.00%	1.37%	22.69%	4.39%	1.79%	-	-
Horiz. %	142.86%	132.14%	132.14%	130.36%	106.25%	101.79%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 6,284,398
RPS	179.79	124.67	118.02	118.53	225.74	187.59	184.42	-0.42%
YoY %	44.21%	5.63%	-0.43%	-47.49%	20.34%	1.72%	-	-
Horiz. %	97.49%	67.60%	64.00%	64.27%	122.41%	101.72%	100.00%	-
EPS	22.28	9.60	10.09	48.90	11.88	10.06	0.83	72.95%
YoY %	132.08%	-4.86%	-79.37%	311.62%	18.09%	1,112.05%	-	-
Horiz. %	2,684.34%	1,156.63%	1,215.66%	5,891.57%	1,431.33%	1,212.05%	100.00%	-
DPS	10.51	8.01	8.03	20.59	9.54	8.06	9.16	2.31%
YoY %	31.21%	-0.25%	-61.00%	115.83%	18.36%	-12.01%	-	-
Horiz. %	114.74%	87.45%	87.66%	224.78%	104.15%	87.99%	100.00%	-
NAPS	1.6008	1.4822	1.4863	1.4661	1.1953	1.1482	1.1396	5.82%
YoY %	8.00%	-0.28%	1.38%	22.66%	4.10%	0.75%	-	-
Horiz. %	140.47%	130.06%	130.42%	128.65%	104.89%	100.75%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	3.76	4.34	4.25	4.54	4.45	4.34	4.06	-
P/RPS	2.09	3.49	3.62	3.85	1.98	2.33	2.24	-1.14%
YoY %	-40.11%	-3.59%	-5.97%	94.44%	-15.02%	4.02%	-	-
Horiz. %	93.30%	155.80%	161.61%	171.87%	88.39%	104.02%	100.00%	-
P/EPS	16.88	45.27	42.28	9.32	37.64	43.44	498.11	-43.08%
YoY %	-62.71%	7.07%	353.65%	-75.24%	-13.35%	-91.28%	-	-
Horiz. %	3.39%	9.09%	8.49%	1.87%	7.56%	8.72%	100.00%	-
EY	5.92	2.21	2.37	10.73	2.66	2.30	0.20	75.78%
YoY %	167.87%	-6.75%	-77.91%	303.38%	15.65%	1,050.00%	-	-
Horiz. %	2,960.00%	1,105.00%	1,185.00%	5,365.00%	1,330.00%	1,150.00%	100.00%	-
DY	2.79	1.84	1.88	4.52	2.13	1.84	2.22	3.87%
YoY %	51.63%	-2.13%	-58.41%	112.21%	15.76%	-17.12%	-	-
Horiz. %	125.68%	82.88%	84.68%	203.60%	95.95%	82.88%	100.00%	-
P/NAPS	2.35	2.93	2.87	3.11	3.74	3.81	3.63	-6.98%
YoY %	-19.80%	2.09%	-7.72%	-16.84%	-1.84%	4.96%	-	-
Horiz. %	64.74%	80.72%	79.06%	85.67%	103.03%	104.96%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	24/08/21	25/08/20	15/08/19	17/08/18	28/08/17	23/08/16	24/08/15	-
Price	3.89	4.55	4.23	4.57	4.53	4.43	3.93	-
P/RPS	2.16	3.65	3.60	3.87	2.02	2.38	2.17	-0.07%
YoY %	-40.82%	1.39%	-6.98%	91.58%	-15.13%	9.68%	-	-
Horiz. %	99.54%	168.20%	165.90%	178.34%	93.09%	109.68%	100.00%	-
P/EPS	17.47	47.46	42.08	9.38	38.31	44.34	482.16	-42.44%
YoY %	-63.19%	12.79%	348.61%	-75.52%	-13.60%	-90.80%	-	-
Horiz. %	3.62%	9.84%	8.73%	1.95%	7.95%	9.20%	100.00%	-
EY	5.72	2.11	2.38	10.66	2.61	2.26	0.21	73.37%
YoY %	171.09%	-11.34%	-77.67%	308.43%	15.49%	976.19%	-	-
Horiz. %	2,723.81%	1,004.76%	1,133.33%	5,076.19%	1,242.86%	1,076.19%	100.00%	-
DY	2.70	1.76	1.89	4.49	2.10	1.81	2.29	2.78%
YoY %	53.41%	-6.88%	-57.91%	113.81%	16.02%	-20.96%	-	-
Horiz. %	117.90%	76.86%	82.53%	196.07%	91.70%	79.04%	100.00%	-
P/NAPS	2.43	3.07	2.86	3.13	3.81	3.89	3.51	-5.93%
YoY %	-20.85%	7.34%	-8.63%	-17.85%	-2.06%	10.83%	-	-
Horiz. %	69.23%	87.46%	81.48%	89.17%	108.55%	110.83%	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