[IOICORP] YoY Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 66.03%
YoY- -17.16%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 8,609,300 9,079,200 9,259,200 11,892,800 11,830,006 9,483,024 11,478,018 -4.67%
PBT 253,600 1,237,800 1,497,400 1,850,300 2,131,934 1,932,625 937,366 -19.57%
Tax -237,100 1,749,200 221,100 -436,200 -395,108 -408,393 -374,991 -7.35%
NP 16,500 2,987,000 1,718,500 1,414,100 1,736,826 1,524,232 562,375 -44.44%
-
NP to SH 8,200 2,965,500 1,703,000 1,387,700 1,675,076 1,488,611 496,448 -49.51%
-
Tax Rate 93.49% -141.32% -14.77% 23.57% 18.53% 21.13% 40.00% -
Total Cost 8,592,800 6,092,200 7,540,700 10,478,700 10,093,180 7,958,792 10,915,643 -3.90%
-
Net Worth 4,983,077 5,742,147 13,296,696 12,201,217 11,312,035 9,956,650 7,573,938 -6.73%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 283,846 510,413 447,484 449,518 511,278 427,586 355,028 -3.65%
Div Payout % 3,461.54% 17.21% 26.28% 32.39% 30.52% 28.72% 71.51% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 4,983,077 5,742,147 13,296,696 12,201,217 11,312,035 9,956,650 7,573,938 -6.73%
NOSH 6,307,692 6,380,163 6,392,642 6,421,693 6,390,980 6,108,374 5,917,139 1.07%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.19% 32.90% 18.56% 11.89% 14.68% 16.07% 4.90% -
ROE 0.16% 51.64% 12.81% 11.37% 14.81% 14.95% 6.55% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 136.49 142.30 144.84 185.20 185.10 155.25 193.98 -5.68%
EPS 0.13 46.48 26.64 21.61 26.21 24.37 8.39 -50.05%
DPS 4.50 8.00 7.00 7.00 8.00 7.00 6.00 -4.67%
NAPS 0.79 0.90 2.08 1.90 1.77 1.63 1.28 -7.72%
Adjusted Per Share Value based on latest NOSH - 6,425,587
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 138.82 146.40 149.30 191.77 190.76 152.91 185.08 -4.67%
EPS 0.13 47.82 27.46 22.38 27.01 24.00 8.01 -49.66%
DPS 4.58 8.23 7.22 7.25 8.24 6.89 5.72 -3.63%
NAPS 0.8035 0.9259 2.1441 1.9674 1.8241 1.6055 1.2213 -6.73%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.59 4.80 4.68 5.34 5.76 5.39 3.80 -
P/RPS 3.36 3.37 3.23 2.88 3.11 3.47 1.96 9.39%
P/EPS 3,530.77 10.33 17.57 24.71 21.98 22.12 45.29 106.61%
EY 0.03 9.68 5.69 4.05 4.55 4.52 2.21 -51.14%
DY 0.98 1.67 1.50 1.31 1.39 1.30 1.58 -7.64%
P/NAPS 5.81 5.33 2.25 2.81 3.25 3.31 2.97 11.82%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 14/05/15 22/05/14 21/05/13 30/05/12 16/05/11 14/05/10 15/05/09 -
Price 4.21 5.19 5.35 5.23 5.19 5.39 4.44 -
P/RPS 3.08 3.65 3.69 2.82 2.80 3.47 2.29 5.06%
P/EPS 3,238.46 11.17 20.08 24.20 19.80 22.12 52.92 98.44%
EY 0.03 8.96 4.98 4.13 5.05 4.52 1.89 -49.85%
DY 1.07 1.54 1.31 1.34 1.54 1.30 1.35 -3.79%
P/NAPS 5.33 5.77 2.57 2.75 2.93 3.31 3.47 7.41%

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