[IOICORP] YoY TTM Result on 30-Sep-2017 [#1]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

17-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Sep-2017 [#1]

Profit Trend

QoQ- 34.34%

YoY- -32.49%

Quarter Report

Quarterly report 1709.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	8,503,900	7,285,400	8,388,900	13,042,100	10,983,000	11,634,800	11,664,100	-5.12%
YoY %	16.73%	-13.15%	-35.68%	18.75%	-5.60%	-0.25%	-	-
Horiz. %	72.91%	62.46%	71.92%	111.81%	94.16%	99.75%	100.00%	-
PBT	988,300	876,000	1,315,800	1,348,100	1,792,400	-536,100	1,648,600	-8.16%
YoY %	12.82%	-33.42%	-2.40%	-24.79%	434.34%	-132.52%	-	-
Horiz. %	59.95%	53.14%	79.81%	81.77%	108.72%	-32.52%	100.00%	-
Tax	-251,500	-251,900	1,530,900	-331,200	-292,300	-260,900	1,614,100	-
YoY %	0.16%	-116.45%	562.23%	-13.31%	-12.04%	-116.16%	-	-
Horiz. %	-15.58%	-15.61%	94.85%	-20.52%	-18.11%	-16.16%	100.00%	-
NP	736,800	624,100	2,846,700	1,016,900	1,500,100	-797,000	3,262,700	-21.94%
YoY %	18.06%	-78.08%	179.94%	-32.21%	288.22%	-124.43%	-	-
Horiz. %	22.58%	19.13%	87.25%	31.17%	45.98%	-24.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	729,800	636,900	2,844,300	998,400	1,478,900	-800,100	3,247,900	-22.01%
YoY %	14.59%	-77.61%	184.89%	-32.49%	284.84%	-124.63%	-	-
Horiz. %	22.47%	19.61%	87.57%	30.74%	45.53%	-24.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.45%	28.76%	-116.35%	24.57%	16.31%	-	-97.91%	-
YoY %	-11.51%	124.72%	-573.54%	50.64%	0.00%	-	-	-
Horiz. %	-25.99%	-29.37%	118.83%	-25.09%	-16.66%	-	100.00%	-
Total Cost	7,767,100	6,661,300	5,542,200	12,025,200	9,482,900	12,431,800	8,401,400	-1.29%
YoY %	16.60%	20.19%	-53.91%	26.81%	-23.72%	47.97%	-	-
Horiz. %	92.45%	79.29%	65.97%	143.13%	112.87%	147.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,212,196	9,489,812	8,986,725	7,415,001	7,028,503	4,169,947	5,402,698	9.29%
YoY %	-2.93%	5.60%	21.20%	5.50%	68.55%	-22.82%	-	-
Horiz. %	170.51%	175.65%	166.34%	137.25%	130.09%	77.18%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	502,081	502,764	565,573	597,254	502,846	569,694	1,273,073	-14.35%
YoY %	-0.14%	-11.11%	-5.30%	18.77%	-11.73%	-55.25%	-	-
Horiz. %	39.44%	39.49%	44.43%	46.91%	39.50%	44.75%	100.00%	-
Div Payout %	68.80%	78.94%	19.88%	59.82%	34.00%	0.00%	39.20%	-
YoY %	-12.85%	297.08%	-66.77%	75.94%	0.00%	0.00%	-	-
Horiz. %	175.51%	201.38%	50.71%	152.60%	86.73%	0.00%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	9,212,196	9,489,812	8,986,725	7,415,001	7,028,503	4,169,947	5,402,698	9.29%
YoY %	-2.93%	5.60%	21.20%	5.50%	68.55%	-22.82%	-	-
Horiz. %	170.51%	175.65%	166.34%	137.25%	130.09%	77.18%	100.00%	-
NOSH	6,285,038	6,284,643	6,284,423	6,283,900	6,275,449	6,318,101	6,356,115	-0.18%
YoY %	0.01%	0.00%	0.01%	0.13%	-0.68%	-0.60%	-	-
Horiz. %	98.88%	98.88%	98.87%	98.86%	98.73%	99.40%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	8.66%	8.57%	33.93%	7.80%	13.66%	-6.85%	27.97%	-
YoY %	1.05%	-74.74%	335.00%	-42.90%	299.42%	-124.49%	-	-
Horiz. %	30.96%	30.64%	121.31%	27.89%	48.84%	-24.49%	100.00%	-
ROE	7.92%	6.71%	31.65%	13.46%	21.04%	-19.19%	60.12%	-
YoY %	18.03%	-78.80%	135.14%	-36.03%	209.64%	-131.92%	-	-
Horiz. %	13.17%	11.16%	52.64%	22.39%	35.00%	-31.92%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	135.70	115.92	133.49	207.55	175.02	184.15	183.51	-4.90%
YoY %	17.06%	-13.16%	-35.68%	18.59%	-4.96%	0.35%	-	-
Horiz. %	73.95%	63.17%	72.74%	113.10%	95.37%	100.35%	100.00%	-
EPS	11.65	10.13	45.26	15.89	23.57	-12.66	51.10	-21.82%
YoY %	15.00%	-77.62%	184.83%	-32.58%	286.18%	-124.77%	-	-
Horiz. %	22.80%	19.82%	88.57%	31.10%	46.13%	-24.77%	100.00%	-
DPS	8.00	8.00	9.00	9.50	8.00	9.00	20.00	-14.15%
YoY %	0.00%	-11.11%	-5.26%	18.75%	-11.11%	-55.00%	-	-
Horiz. %	40.00%	40.00%	45.00%	47.50%	40.00%	45.00%	100.00%	-
NAPS	1.47	1.51	1.43	1.18	1.12	0.66	0.85	9.55%
YoY %	-2.65%	5.59%	21.19%	5.36%	69.70%	-22.35%	-	-
Horiz. %	172.94%	177.65%	168.24%	138.82%	131.76%	77.65%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 6,283,900
RPS	137.12	117.48	135.27	210.30	177.10	187.61	188.08	-5.12%
YoY %	16.72%	-13.15%	-35.68%	18.75%	-5.60%	-0.25%	-	-
Horiz. %	72.91%	62.46%	71.92%	111.81%	94.16%	99.75%	100.00%	-
EPS	11.77	10.27	45.86	16.10	23.85	-12.90	52.37	-22.00%
YoY %	14.61%	-77.61%	184.84%	-32.49%	284.88%	-124.63%	-	-
Horiz. %	22.47%	19.61%	87.57%	30.74%	45.54%	-24.63%	100.00%	-
DPS	8.10	8.11	9.12	9.63	8.11	9.19	20.53	-14.34%
YoY %	-0.12%	-11.07%	-5.30%	18.74%	-11.75%	-55.24%	-	-
Horiz. %	39.45%	39.50%	44.42%	46.91%	39.50%	44.76%	100.00%	-
NAPS	1.4855	1.5302	1.4491	1.1957	1.1333	0.6724	0.8712	9.29%
YoY %	-2.92%	5.60%	21.19%	5.51%	68.55%	-22.82%	-	-
Horiz. %	170.51%	175.64%	166.33%	137.25%	130.08%	77.18%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	4.46	4.43	4.54	4.54	4.45	4.07	4.81	-
P/RPS	3.29	3.82	3.40	2.19	2.54	2.21	2.62	3.86%
YoY %	-13.87%	12.35%	55.25%	-13.78%	14.93%	-15.65%	-	-
Horiz. %	125.57%	145.80%	129.77%	83.59%	96.95%	84.35%	100.00%	-
P/EPS	38.30	43.71	10.03	28.57	18.88	-32.14	9.41	26.33%
YoY %	-12.38%	335.79%	-64.89%	51.32%	158.74%	-441.55%	-	-
Horiz. %	407.01%	464.51%	106.59%	303.61%	200.64%	-341.55%	100.00%	-
EY	2.61	2.29	9.97	3.50	5.30	-3.11	10.62	-20.83%
YoY %	13.97%	-77.03%	184.86%	-33.96%	270.42%	-129.28%	-	-
Horiz. %	24.58%	21.56%	93.88%	32.96%	49.91%	-29.28%	100.00%	-
DY	1.79	1.81	1.98	2.09	1.80	2.21	4.16	-13.10%
YoY %	-1.10%	-8.59%	-5.26%	16.11%	-18.55%	-46.88%	-	-
Horiz. %	43.03%	43.51%	47.60%	50.24%	43.27%	53.12%	100.00%	-
P/NAPS	3.03	2.93	3.17	3.85	3.97	6.17	5.66	-9.88%
YoY %	3.41%	-7.57%	-17.66%	-3.02%	-35.66%	9.01%	-	-
Horiz. %	53.53%	51.77%	56.01%	68.02%	70.14%	109.01%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	16/11/20	26/11/19	12/11/18	17/11/17	18/11/16	16/11/15	17/11/14	-
Price	4.51	4.45	4.49	4.44	4.37	4.17	4.70	-
P/RPS	3.32	3.84	3.36	2.14	2.50	2.26	2.56	4.42%
YoY %	-13.54%	14.29%	57.01%	-14.40%	10.62%	-11.72%	-	-
Horiz. %	129.69%	150.00%	131.25%	83.59%	97.66%	88.28%	100.00%	-
P/EPS	38.73	43.91	9.92	27.95	18.54	-32.93	9.20	27.04%
YoY %	-11.80%	342.64%	-64.51%	50.76%	156.30%	-457.93%	-	-
Horiz. %	420.98%	477.28%	107.83%	303.80%	201.52%	-357.93%	100.00%	-
EY	2.58	2.28	10.08	3.58	5.39	-3.04	10.87	-21.29%
YoY %	13.16%	-77.38%	181.56%	-33.58%	277.30%	-127.97%	-	-
Horiz. %	23.74%	20.98%	92.73%	32.93%	49.59%	-27.97%	100.00%	-
DY	1.77	1.80	2.00	2.14	1.83	2.16	4.26	-13.60%
YoY %	-1.67%	-10.00%	-6.54%	16.94%	-15.28%	-49.30%	-	-
Horiz. %	41.55%	42.25%	46.95%	50.23%	42.96%	50.70%	100.00%	-
P/NAPS	3.07	2.95	3.14	3.76	3.90	6.32	5.53	-9.33%
YoY %	4.07%	-6.05%	-16.49%	-3.59%	-38.29%	14.29%	-	-
Horiz. %	55.52%	53.35%	56.78%	67.99%	70.52%	114.29%	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