[IOICORP] YoY Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 72.44%
YoY- -80.66%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 11,842,600 7,792,000 5,764,600 5,647,400 6,917,200 7,174,000 8,921,200 4.83%
PBT 1,694,200 1,266,100 520,500 799,600 1,503,700 582,800 990,300 9.35%
Tax -475,300 -217,800 -156,000 -222,800 1,533,100 -138,800 -284,400 8.93%
NP 1,218,900 1,048,300 364,500 576,800 3,036,800 444,000 705,900 9.52%
-
NP to SH 1,183,500 1,034,900 362,600 585,100 3,024,700 425,700 688,700 9.43%
-
Tax Rate 28.05% 17.20% 29.97% 27.86% -101.96% 23.82% 28.72% -
Total Cost 10,623,700 6,743,700 5,400,100 5,070,600 3,880,400 6,730,000 8,215,300 4.37%
-
Net Worth 10,375,709 9,710,439 8,921,291 9,238,353 9,111,655 7,168,319 5,233,996 12.07%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 372,780 281,916 251,304 219,960 1,005,424 282,960 220,710 9.12%
Div Payout % 31.50% 27.24% 69.31% 37.59% 33.24% 66.47% 32.05% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 10,375,709 9,710,439 8,921,291 9,238,353 9,111,655 7,168,319 5,233,996 12.07%
NOSH 6,258,100 6,285,198 6,285,038 6,284,593 6,284,286 6,461,000 6,306,020 -0.12%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 10.29% 13.45% 6.32% 10.21% 43.90% 6.19% 7.91% -
ROE 11.41% 10.66% 4.06% 6.33% 33.20% 5.94% 13.16% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 190.61 124.38 91.76 89.86 110.08 114.09 141.47 5.09%
EPS 19.02 16.52 5.77 9.31 48.13 6.77 10.92 9.68%
DPS 6.00 4.50 4.00 3.50 16.00 4.50 3.50 9.39%
NAPS 1.67 1.55 1.42 1.47 1.45 1.14 0.83 12.35%
Adjusted Per Share Value based on latest NOSH - 6,284,593
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 189.24 124.51 92.11 90.24 110.53 114.64 142.55 4.83%
EPS 18.91 16.54 5.79 9.35 48.33 6.80 11.00 9.44%
DPS 5.96 4.50 4.02 3.51 16.07 4.52 3.53 9.11%
NAPS 1.658 1.5517 1.4256 1.4762 1.456 1.1454 0.8364 12.07%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 4.12 4.19 4.00 4.46 4.79 4.65 4.57 -
P/RPS 2.16 3.37 4.36 4.96 4.35 4.08 3.23 -6.48%
P/EPS 21.63 25.36 69.31 47.91 9.95 68.68 41.84 -10.40%
EY 4.62 3.94 1.44 2.09 10.05 1.46 2.39 11.60%
DY 1.46 1.07 1.00 0.78 3.34 0.97 0.77 11.24%
P/NAPS 2.47 2.70 2.82 3.03 3.30 4.08 5.51 -12.51%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 20/05/22 21/05/21 27/05/20 21/05/19 16/05/18 16/05/17 18/05/16 -
Price 4.40 4.10 4.50 4.22 4.75 4.64 4.18 -
P/RPS 2.31 3.30 4.90 4.70 4.32 4.07 2.95 -3.99%
P/EPS 23.10 24.82 77.97 45.33 9.87 68.54 38.27 -8.06%
EY 4.33 4.03 1.28 2.21 10.13 1.46 2.61 8.79%
DY 1.36 1.10 0.89 0.83 3.37 0.97 0.84 8.35%
P/NAPS 2.63 2.65 3.17 2.87 3.28 4.07 5.04 -10.26%

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