[IOICORP] YoY Quarter Result on 31-Dec-2011 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 123.83%
YoY- 11.05%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 2,857,200 2,939,400 3,252,000 4,165,900 3,970,487 3,060,237 3,726,840 -4.33%
PBT 94,600 487,300 490,300 766,800 689,324 598,241 333,495 -18.93%
Tax -69,000 7,000 50,000 -174,700 -135,593 -122,494 -150,967 -12.22%
NP 25,600 494,300 540,300 592,100 553,731 475,747 182,528 -27.90%
-
NP to SH 19,600 487,100 531,000 577,700 520,238 461,211 168,586 -30.12%
-
Tax Rate 72.94% -1.44% -10.20% 22.78% 19.67% 20.48% 45.27% -
Total Cost 2,831,600 2,445,100 2,711,700 3,573,800 3,416,756 2,584,490 3,544,312 -3.67%
-
Net Worth 5,437,419 4,474,671 13,163,175 12,144,648 11,043,089 9,810,454 7,721,946 -5.67%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 284,516 511,391 447,292 449,801 510,663 418,738 176,838 8.24%
Div Payout % 1,451.61% 104.99% 84.24% 77.86% 98.16% 90.79% 104.90% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 5,437,419 4,474,671 13,163,175 12,144,648 11,043,089 9,810,454 7,721,946 -5.67%
NOSH 6,322,580 6,392,388 6,389,891 6,425,739 6,383,288 5,981,984 5,894,615 1.17%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 0.90% 16.82% 16.61% 14.21% 13.95% 15.55% 4.90% -
ROE 0.36% 10.89% 4.03% 4.76% 4.71% 4.70% 2.18% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 45.19 45.98 50.89 64.83 62.20 51.16 63.22 -5.43%
EPS 0.31 7.62 8.31 8.99 8.15 7.71 2.86 -30.93%
DPS 4.50 8.00 7.00 7.00 8.00 7.00 3.00 6.98%
NAPS 0.86 0.70 2.06 1.89 1.73 1.64 1.31 -6.77%
Adjusted Per Share Value based on latest NOSH - 6,425,739
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 45.66 46.97 51.96 66.57 63.45 48.90 59.55 -4.32%
EPS 0.31 7.78 8.49 9.23 8.31 7.37 2.69 -30.22%
DPS 4.55 8.17 7.15 7.19 8.16 6.69 2.83 8.23%
NAPS 0.8689 0.715 2.1034 1.9406 1.7646 1.5676 1.2339 -5.67%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.80 4.71 5.10 5.38 5.81 5.47 3.56 -
P/RPS 10.62 10.24 10.02 8.30 9.34 10.69 5.63 11.15%
P/EPS 1,548.39 61.81 61.37 59.84 71.29 70.95 124.48 52.18%
EY 0.06 1.62 1.63 1.67 1.40 1.41 0.80 -35.04%
DY 0.94 1.70 1.37 1.30 1.38 1.28 0.84 1.89%
P/NAPS 5.58 6.73 2.48 2.85 3.36 3.34 2.72 12.71%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 13/02/15 25/02/14 21/02/13 23/02/12 16/02/11 10/02/10 20/02/09 -
Price 4.81 4.73 4.90 5.33 5.71 5.20 3.72 -
P/RPS 10.64 10.29 9.63 8.22 9.18 10.16 5.88 10.38%
P/EPS 1,551.61 62.07 58.97 59.29 70.06 67.44 130.07 51.13%
EY 0.06 1.61 1.70 1.69 1.43 1.48 0.77 -34.63%
DY 0.94 1.69 1.43 1.31 1.40 1.35 0.81 2.51%
P/NAPS 5.59 6.76 2.38 2.82 3.30 3.17 2.84 11.94%

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