[IOICORP] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 6.93%
YoY- 2.86%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 2,866,000 2,758,700 2,899,900 2,874,600 3,579,300 4,340,259 3,147,327 -1.54%
PBT 836,700 -109,200 460,000 424,800 659,400 780,864 709,268 2.78%
Tax -104,700 -80,300 1,725,100 139,700 -110,100 -110,358 -149,048 -5.71%
NP 732,000 -189,500 2,185,100 564,500 549,300 670,506 560,220 4.55%
-
NP to SH 729,400 -188,000 2,176,600 567,800 552,000 656,710 549,018 4.84%
-
Tax Rate 12.51% - -375.02% -32.89% 16.70% 14.13% 21.01% -
Total Cost 2,134,000 2,948,200 714,800 2,310,100 3,030,000 3,669,753 2,587,107 -3.15%
-
Net Worth 5,228,720 5,034,576 5,727,894 13,284,858 12,208,616 11,340,260 10,405,805 -10.82%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 5,228,720 5,034,576 5,727,894 13,284,858 12,208,616 11,340,260 10,405,805 -10.82%
NOSH 6,299,663 6,372,881 6,364,327 6,386,951 6,425,587 6,406,926 6,383,929 -0.22%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 25.54% -6.87% 75.35% 19.64% 15.35% 15.45% 17.80% -
ROE 13.95% -3.73% 38.00% 4.27% 4.52% 5.79% 5.28% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 45.49 43.29 45.56 45.01 55.70 67.74 49.30 -1.33%
EPS 11.57 -2.95 34.20 8.89 8.59 10.25 8.60 5.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.79 0.90 2.08 1.90 1.77 1.63 -10.62%
Adjusted Per Share Value based on latest NOSH - 6,386,951
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 45.80 44.08 46.34 45.93 57.19 69.35 50.29 -1.54%
EPS 11.66 -3.00 34.78 9.07 8.82 10.49 8.77 4.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8355 0.8045 0.9153 2.1228 1.9509 1.8121 1.6628 -10.82%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.57 4.59 4.80 4.68 5.34 5.76 5.39 -
P/RPS 10.05 10.60 10.53 10.40 9.59 8.50 10.93 -1.38%
P/EPS 39.47 -155.59 14.04 52.64 62.16 56.20 62.67 -7.40%
EY 2.53 -0.64 7.13 1.90 1.61 1.78 1.60 7.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.51 5.81 5.33 2.25 2.81 3.25 3.31 8.85%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 14/05/15 22/05/14 21/05/13 30/05/12 16/05/11 14/05/10 -
Price 4.18 4.21 5.19 5.35 5.23 5.19 5.39 -
P/RPS 9.19 9.73 11.39 11.89 9.39 7.66 10.93 -2.84%
P/EPS 36.10 -142.71 15.18 60.18 60.88 50.63 62.67 -8.77%
EY 2.77 -0.70 6.59 1.66 1.64 1.97 1.60 9.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.04 5.33 5.77 2.57 2.75 2.93 3.31 7.25%

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