[IOICORP] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

14-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Mar-2010 [#3]

Profit Trend

QoQ- 58.43%

YoY- 199.85%

Quarter Report

Quarterly Report 1003.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Cumulative Result
Revenue	9,259,200	11,892,800	11,830,006	9,483,024	11,478,018	10,105,304	6,410,953	6.31%
YoY %	-22.14%	0.53%	24.75%	-17.38%	13.58%	57.63%	-	-
Horiz. %	144.43%	185.51%	184.53%	147.92%	179.04%	157.63%	100.00%	-
PBT	1,497,400	1,850,300	2,131,934	1,932,625	937,366	2,239,097	1,388,574	1.26%
YoY %	-19.07%	-13.21%	10.31%	106.18%	-58.14%	61.25%	-	-
Horiz. %	107.84%	133.25%	153.53%	139.18%	67.51%	161.25%	100.00%	-
Tax	221,100	-436,200	-395,108	-408,393	-374,991	-482,875	-271,374	-
YoY %	150.69%	-10.40%	3.25%	-8.91%	22.34%	-77.94%	-	-
Horiz. %	-81.47%	160.74%	145.60%	150.49%	138.18%	177.94%	100.00%	-
NP	1,718,500	1,414,100	1,736,826	1,524,232	562,375	1,756,222	1,117,200	7.43%
YoY %	21.53%	-18.58%	13.95%	171.03%	-67.98%	57.20%	-	-
Horiz. %	153.82%	126.58%	155.46%	136.43%	50.34%	157.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,703,000	1,387,700	1,675,076	1,488,611	496,448	1,634,348	1,030,443	8.72%
YoY %	22.72%	-17.16%	12.53%	199.85%	-69.62%	58.61%	-	-
Horiz. %	165.27%	134.67%	162.56%	144.46%	48.18%	158.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-14.77%	23.57%	18.53%	21.13%	40.00%	21.57%	19.54%	-
YoY %	-162.66%	27.20%	-12.30%	-47.17%	85.44%	10.39%	-	-
Horiz. %	-75.59%	120.62%	94.83%	108.14%	204.71%	110.39%	100.00%	-
Total Cost	7,540,700	10,478,700	10,093,180	7,958,792	10,915,643	8,349,082	5,293,753	6.06%
YoY %	-28.04%	3.82%	26.82%	-27.09%	30.74%	57.72%	-	-
Horiz. %	142.45%	197.94%	190.66%	150.34%	206.20%	157.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,296,696	12,201,217	11,312,035	9,956,650	7,573,938	8,247,544	6,967,582	11.36%
YoY %	8.98%	7.86%	13.61%	31.46%	-8.17%	18.37%	-	-
Horiz. %	190.84%	175.11%	162.35%	142.90%	108.70%	118.37%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	447,484	449,518	511,278	427,586	355,028	424,505	428,585	0.72%
YoY %	-0.45%	-12.08%	19.57%	20.44%	-16.37%	-0.95%	-	-
Horiz. %	104.41%	104.88%	119.29%	99.77%	82.84%	99.05%	100.00%	-
Div Payout %	26.28%	32.39%	30.52%	28.72%	71.51%	25.97%	41.59%	-
YoY %	-18.86%	6.13%	6.27%	-59.84%	175.36%	-37.56%	-	-
Horiz. %	63.19%	77.88%	73.38%	69.06%	171.94%	62.44%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	13,296,696	12,201,217	11,312,035	9,956,650	7,573,938	8,247,544	6,967,582	11.36%
YoY %	8.98%	7.86%	13.61%	31.46%	-8.17%	18.37%	-	-
Horiz. %	190.84%	175.11%	162.35%	142.90%	108.70%	118.37%	100.00%	-
NOSH	6,392,642	6,421,693	6,390,980	6,108,374	5,917,139	6,064,370	1,224,531	31.67%
YoY %	-0.45%	0.48%	4.63%	3.23%	-2.43%	395.24%	-	-
Horiz. %	522.05%	524.42%	521.91%	498.83%	483.22%	495.24%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	18.56%	11.89%	14.68%	16.07%	4.90%	17.38%	17.43%	-
YoY %	56.10%	-19.01%	-8.65%	227.96%	-71.81%	-0.29%	-	-
Horiz. %	106.48%	68.22%	84.22%	92.20%	28.11%	99.71%	100.00%	-
ROE	12.81%	11.37%	14.81%	14.95%	6.55%	19.82%	14.79%	-
YoY %	12.66%	-23.23%	-0.94%	128.24%	-66.95%	34.01%	-	-
Horiz. %	86.61%	76.88%	100.14%	101.08%	44.29%	134.01%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	144.84	185.20	185.10	155.25	193.98	166.63	523.54	-19.26%
YoY %	-21.79%	0.05%	19.23%	-19.97%	16.41%	-68.17%	-	-
Horiz. %	27.67%	35.37%	35.36%	29.65%	37.05%	31.83%	100.00%	-
EPS	26.64	21.61	26.21	24.37	8.39	26.95	84.15	-17.42%
YoY %	23.28%	-17.55%	7.55%	190.46%	-68.87%	-67.97%	-	-
Horiz. %	31.66%	25.68%	31.15%	28.96%	9.97%	32.03%	100.00%	-
DPS	7.00	7.00	8.00	7.00	6.00	7.00	35.00	-23.50%
YoY %	0.00%	-12.50%	14.29%	16.67%	-14.29%	-80.00%	-	-
Horiz. %	20.00%	20.00%	22.86%	20.00%	17.14%	20.00%	100.00%	-
NAPS	2.08	1.90	1.77	1.63	1.28	1.36	5.69	-15.42%
YoY %	9.47%	7.34%	8.59%	27.34%	-5.88%	-76.10%	-	-
Horiz. %	36.56%	33.39%	31.11%	28.65%	22.50%	23.90%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 6,383,929
RPS	147.96	190.04	189.04	151.53	183.41	161.48	102.44	6.31%
YoY %	-22.14%	0.53%	24.75%	-17.38%	13.58%	57.63%	-	-
Horiz. %	144.44%	185.51%	184.54%	147.92%	179.04%	157.63%	100.00%	-
EPS	27.21	22.17	26.77	23.79	7.93	26.12	16.47	8.71%
YoY %	22.73%	-17.18%	12.53%	200.00%	-69.64%	58.59%	-	-
Horiz. %	165.21%	134.61%	162.54%	144.44%	48.15%	158.59%	100.00%	-
DPS	7.15	7.18	8.17	6.83	5.67	6.78	6.85	0.71%
YoY %	-0.42%	-12.12%	19.62%	20.46%	-16.37%	-1.02%	-	-
Horiz. %	104.38%	104.82%	119.27%	99.71%	82.77%	98.98%	100.00%	-
NAPS	2.1247	1.9497	1.8076	1.591	1.2103	1.3179	1.1134	11.36%
YoY %	8.98%	7.86%	13.61%	31.46%	-8.16%	18.37%	-	-
Horiz. %	190.83%	175.11%	162.35%	142.90%	108.70%	118.37%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	4.68	5.34	5.76	5.39	3.80	7.10	4.42	-
P/RPS	3.23	2.88	3.11	3.47	1.96	4.26	0.84	25.14%
YoY %	12.15%	-7.40%	-10.37%	77.04%	-53.99%	407.14%	-	-
Horiz. %	384.52%	342.86%	370.24%	413.10%	233.33%	507.14%	100.00%	-
P/EPS	17.57	24.71	21.98	22.12	45.29	26.35	5.25	22.28%
YoY %	-28.90%	12.42%	-0.63%	-51.16%	71.88%	401.90%	-	-
Horiz. %	334.67%	470.67%	418.67%	421.33%	862.67%	501.90%	100.00%	-
EY	5.69	4.05	4.55	4.52	2.21	3.80	19.04	-18.21%
YoY %	40.49%	-10.99%	0.66%	104.52%	-41.84%	-80.04%	-	-
Horiz. %	29.88%	21.27%	23.90%	23.74%	11.61%	19.96%	100.00%	-
DY	1.50	1.31	1.39	1.30	1.58	0.99	7.92	-24.19%
YoY %	14.50%	-5.76%	6.92%	-17.72%	59.60%	-87.50%	-	-
Horiz. %	18.94%	16.54%	17.55%	16.41%	19.95%	12.50%	100.00%	-
P/NAPS	2.25	2.81	3.25	3.31	2.97	5.22	0.78	19.29%
YoY %	-19.93%	-13.54%	-1.81%	11.45%	-43.10%	569.23%	-	-
Horiz. %	288.46%	360.26%	416.67%	424.36%	380.77%	669.23%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	21/05/13	30/05/12	16/05/11	14/05/10	15/05/09	15/05/08	14/05/07	-
Price	5.35	5.23	5.19	5.39	4.44	7.45	5.45	-
P/RPS	3.69	2.82	2.80	3.47	2.29	4.47	1.04	23.47%
YoY %	30.85%	0.71%	-19.31%	51.53%	-48.77%	329.81%	-	-
Horiz. %	354.81%	271.15%	269.23%	333.65%	220.19%	429.81%	100.00%	-
P/EPS	20.08	24.20	19.80	22.12	52.92	27.64	6.48	20.72%
YoY %	-17.02%	22.22%	-10.49%	-58.20%	91.46%	326.54%	-	-
Horiz. %	309.88%	373.46%	305.56%	341.36%	816.67%	426.54%	100.00%	-
EY	4.98	4.13	5.05	4.52	1.89	3.62	15.44	-17.17%
YoY %	20.58%	-18.22%	11.73%	139.15%	-47.79%	-76.55%	-	-
Horiz. %	32.25%	26.75%	32.71%	29.27%	12.24%	23.45%	100.00%	-
DY	1.31	1.34	1.54	1.30	1.35	0.94	6.42	-23.25%
YoY %	-2.24%	-12.99%	18.46%	-3.70%	43.62%	-85.36%	-	-
Horiz. %	20.40%	20.87%	23.99%	20.25%	21.03%	14.64%	100.00%	-
P/NAPS	2.57	2.75	2.93	3.31	3.47	5.48	0.96	17.81%
YoY %	-6.55%	-6.14%	-11.48%	-4.61%	-36.68%	470.83%	-	-
Horiz. %	267.71%	286.46%	305.21%	344.79%	361.46%	570.83%	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