[IOICORP] YoY TTM Result on 30-Jun-2012 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

27-Aug-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

30-Jun-2012 [#4]

Profit Trend

QoQ- -7.55%

YoY- -19.5%

Quarter Report

Quarterly Report 1206.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	11,541,500	11,910,600	12,198,500	15,300,400	16,154,251	12,542,962	14,600,474	-3.84%
YoY %	-3.10%	-2.36%	-20.27%	-5.29%	28.79%	-14.09%	-	-
Horiz. %	79.05%	81.58%	83.55%	104.79%	110.64%	85.91%	100.00%	-
PBT	422,800	1,670,800	1,603,400	2,056,500	2,863,612	2,550,633	1,550,117	-19.46%
YoY %	-74.69%	4.20%	-22.03%	-28.19%	12.27%	64.54%	-	-
Horiz. %	27.28%	107.79%	103.44%	132.67%	184.74%	164.54%	100.00%	-
Tax	-297,400	1,719,000	394,800	-227,900	-573,099	-485,517	-486,943	-7.88%
YoY %	-117.30%	335.41%	273.23%	60.23%	-18.04%	0.29%	-	-
Horiz. %	61.07%	-353.02%	-81.08%	46.80%	117.69%	99.71%	100.00%	-
NP	125,400	3,389,800	1,998,200	1,828,600	2,290,513	2,065,116	1,063,174	-29.95%
YoY %	-96.30%	69.64%	9.27%	-20.17%	10.91%	94.24%	-	-
Horiz. %	11.79%	318.84%	187.95%	171.99%	215.44%	194.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	121,000	3,373,000	1,973,800	1,789,400	2,222,899	2,035,661	983,517	-29.46%
YoY %	-96.41%	70.89%	10.31%	-19.50%	9.20%	106.98%	-	-
Horiz. %	12.30%	342.95%	200.69%	181.94%	226.02%	206.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	70.34%	-102.88%	-24.62%	11.08%	20.01%	19.04%	31.41%	-
YoY %	168.37%	-317.87%	-322.20%	-44.63%	5.09%	-39.38%	-	-
Horiz. %	223.94%	-327.54%	-78.38%	35.28%	63.71%	60.62%	100.00%	-
Total Cost	11,416,100	8,520,800	10,200,300	13,471,800	13,863,738	10,477,846	13,537,300	-2.79%
YoY %	33.98%	-16.47%	-24.28%	-2.83%	32.31%	-22.60%	-	-
Horiz. %	84.33%	62.94%	75.35%	99.52%	102.41%	77.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,097,777	6,029,984	13,674,498	12,659,756	11,995,655	10,787,801	8,305,683	-2.58%
YoY %	17.71%	-55.90%	8.02%	5.54%	11.20%	29.88%	-	-
Horiz. %	85.46%	72.60%	164.64%	152.42%	144.43%	129.88%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	569,694	1,273,073	990,438	996,034	1,087,994	1,057,070	473,405	3.13%
YoY %	-55.25%	28.54%	-0.56%	-8.45%	2.93%	123.29%	-	-
Horiz. %	120.34%	268.92%	209.22%	210.40%	229.82%	223.29%	100.00%	-
Div Payout %	470.82%	37.74%	50.18%	55.66%	48.94%	51.93%	48.13%	-
YoY %	1,147.54%	-24.79%	-9.85%	13.73%	-5.76%	7.90%	-	-
Horiz. %	978.23%	78.41%	104.26%	115.65%	101.68%	107.90%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	7,097,777	6,029,984	13,674,498	12,659,756	11,995,655	10,787,801	8,305,683	-2.58%
YoY %	17.71%	-55.90%	8.02%	5.54%	11.20%	29.88%	-	-
Horiz. %	85.46%	72.60%	164.64%	152.42%	144.43%	129.88%	100.00%	-
NOSH	6,337,301	6,347,351	6,389,952	6,426,272	6,414,789	6,383,314	5,932,630	1.10%
YoY %	-0.16%	-0.67%	-0.57%	0.18%	0.49%	7.60%	-	-
Horiz. %	106.82%	106.99%	107.71%	108.32%	108.13%	107.60%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	1.09%	28.46%	16.38%	11.95%	14.18%	16.46%	7.28%	-
YoY %	-96.17%	73.75%	37.07%	-15.73%	-13.85%	126.10%	-	-
Horiz. %	14.97%	390.93%	225.00%	164.15%	194.78%	226.10%	100.00%	-
ROE	1.70%	55.94%	14.43%	14.13%	18.53%	18.87%	11.84%	-
YoY %	-96.96%	287.66%	2.12%	-23.75%	-1.80%	59.38%	-	-
Horiz. %	14.36%	472.47%	121.88%	119.34%	156.50%	159.38%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	182.12	187.65	190.90	238.09	251.83	196.50	246.10	-4.89%
YoY %	-2.95%	-1.70%	-19.82%	-5.46%	28.16%	-20.15%	-	-
Horiz. %	74.00%	76.25%	77.57%	96.75%	102.33%	79.85%	100.00%	-
EPS	1.91	53.14	30.89	27.85	34.65	31.89	16.58	-30.23%
YoY %	-96.41%	72.03%	10.92%	-19.62%	8.65%	92.34%	-	-
Horiz. %	11.52%	320.51%	186.31%	167.97%	208.99%	192.34%	100.00%	-
DPS	9.00	20.00	15.50	15.50	17.00	16.56	8.00	1.98%
YoY %	-55.00%	29.03%	0.00%	-8.82%	2.66%	107.00%	-	-
Horiz. %	112.50%	250.00%	193.75%	193.75%	212.50%	207.00%	100.00%	-
NAPS	1.12	0.95	2.14	1.97	1.87	1.69	1.40	-3.64%
YoY %	17.89%	-55.61%	8.63%	5.35%	10.65%	20.71%	-	-
Horiz. %	80.00%	67.86%	152.86%	140.71%	133.57%	120.71%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 6,426,272
RPS	184.42	190.32	194.92	244.49	258.13	200.43	233.31	-3.84%
YoY %	-3.10%	-2.36%	-20.27%	-5.28%	28.79%	-14.09%	-	-
Horiz. %	79.05%	81.57%	83.55%	104.79%	110.64%	85.91%	100.00%	-
EPS	1.93	53.90	31.54	28.59	35.52	32.53	15.72	-29.48%
YoY %	-96.42%	70.89%	10.32%	-19.51%	9.19%	106.93%	-	-
Horiz. %	12.28%	342.88%	200.64%	181.87%	225.95%	206.93%	100.00%	-
DPS	9.10	20.34	15.83	15.92	17.39	16.89	7.56	3.13%
YoY %	-55.26%	28.49%	-0.57%	-8.45%	2.96%	123.41%	-	-
Horiz. %	120.37%	269.05%	209.39%	210.58%	230.03%	223.41%	100.00%	-
NAPS	1.1342	0.9635	2.1851	2.0229	1.9168	1.7238	1.3272	-2.58%
YoY %	17.72%	-55.91%	8.02%	5.54%	11.20%	29.88%	-	-
Horiz. %	85.46%	72.60%	164.64%	152.42%	144.42%	129.88%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	4.06	5.25	5.44	5.19	5.30	5.01	4.72	-
P/RPS	2.23	2.80	2.85	2.18	2.10	2.55	1.92	2.52%
YoY %	-20.36%	-1.75%	30.73%	3.81%	-17.65%	32.81%	-	-
Horiz. %	116.15%	145.83%	148.44%	113.54%	109.38%	132.81%	100.00%	-
P/EPS	212.64	9.88	17.61	18.64	15.29	15.71	28.47	39.79%
YoY %	2,052.23%	-43.90%	-5.53%	21.91%	-2.67%	-44.82%	-	-
Horiz. %	746.89%	34.70%	61.85%	65.47%	53.71%	55.18%	100.00%	-
EY	0.47	10.12	5.68	5.37	6.54	6.37	3.51	-28.46%
YoY %	-95.36%	78.17%	5.77%	-17.89%	2.67%	81.48%	-	-
Horiz. %	13.39%	288.32%	161.82%	152.99%	186.32%	181.48%	100.00%	-
DY	2.22	3.81	2.85	2.99	3.21	3.31	1.69	4.64%
YoY %	-41.73%	33.68%	-4.68%	-6.85%	-3.02%	95.86%	-	-
Horiz. %	131.36%	225.44%	168.64%	176.92%	189.94%	195.86%	100.00%	-
P/NAPS	3.63	5.53	2.54	2.63	2.83	2.96	3.37	1.24%
YoY %	-34.36%	117.72%	-3.42%	-7.07%	-4.39%	-12.17%	-	-
Horiz. %	107.72%	164.09%	75.37%	78.04%	83.98%	87.83%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	20/08/14	21/08/13	27/08/12	24/08/11	24/08/10	26/08/09	-
Price	3.93	5.00	5.30	5.12	4.67	5.25	5.09	-
P/RPS	2.16	2.66	2.78	2.15	1.85	2.67	2.07	0.71%
YoY %	-18.80%	-4.32%	29.30%	16.22%	-30.71%	28.99%	-	-
Horiz. %	104.35%	128.50%	134.30%	103.86%	89.37%	128.99%	100.00%	-
P/EPS	205.83	9.41	17.16	18.39	13.48	16.46	30.70	37.29%
YoY %	2,087.35%	-45.16%	-6.69%	36.42%	-18.10%	-46.38%	-	-
Horiz. %	670.46%	30.65%	55.90%	59.90%	43.91%	53.62%	100.00%	-
EY	0.49	10.63	5.83	5.44	7.42	6.07	3.26	-27.07%
YoY %	-95.39%	82.33%	7.17%	-26.68%	22.24%	86.20%	-	-
Horiz. %	15.03%	326.07%	178.83%	166.87%	227.61%	186.20%	100.00%	-
DY	2.29	4.00	2.92	3.03	3.64	3.15	1.57	6.49%
YoY %	-42.75%	36.99%	-3.63%	-16.76%	15.56%	100.64%	-	-
Horiz. %	145.86%	254.78%	185.99%	192.99%	231.85%	200.64%	100.00%	-
P/NAPS	3.51	5.26	2.48	2.60	2.50	3.11	3.64	-0.60%
YoY %	-33.27%	112.10%	-4.62%	4.00%	-19.61%	-14.56%	-	-
Horiz. %	96.43%	144.51%	68.13%	71.43%	68.68%	85.44%	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