[IOICORP] YoY TTM Result on 30-Sep-2022 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -6.38%
YoY- 15.87%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 10,072,600 10,119,300 15,615,000 12,406,900 8,503,900 7,285,400 8,388,900 3.09%
PBT 1,839,300 1,578,700 2,220,900 1,826,400 988,300 876,000 1,315,800 5.73%
Tax -309,500 -315,900 -568,700 -403,200 -251,500 -251,900 1,530,900 -
NP 1,529,800 1,262,800 1,652,200 1,423,200 736,800 624,100 2,846,700 -9.82%
-
NP to SH 1,516,100 1,250,700 1,615,200 1,394,000 729,800 636,900 2,844,300 -9.94%
-
Tax Rate 16.83% 20.01% 25.61% 22.08% 25.45% 28.76% -116.35% -
Total Cost 8,542,800 8,856,500 13,962,800 10,983,700 7,767,100 6,661,300 5,542,200 7.47%
-
Net Worth 11,844,999 11,228,696 10,685,328 9,914,127 9,212,196 9,489,812 8,986,725 4.70%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 589,351 682,815 870,300 657,667 502,081 502,764 565,573 0.68%
Div Payout % 38.87% 54.59% 53.88% 47.18% 68.80% 78.94% 19.88% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 11,844,999 11,228,696 10,685,328 9,914,127 9,212,196 9,489,812 8,986,725 4.70%
NOSH 6,201,570 6,258,100 6,258,100 6,258,100 6,285,038 6,284,643 6,284,423 -0.22%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 15.19% 12.48% 10.58% 11.47% 8.66% 8.57% 33.93% -
ROE 12.80% 11.14% 15.12% 14.06% 7.92% 6.71% 31.65% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 162.42 163.12 251.35 198.98 135.70 115.92 133.49 3.32%
EPS 24.45 20.16 26.00 22.36 11.65 10.13 45.26 -9.74%
DPS 9.50 11.00 14.00 10.50 8.00 8.00 9.00 0.90%
NAPS 1.91 1.81 1.72 1.59 1.47 1.51 1.43 4.93%
Adjusted Per Share Value based on latest NOSH - 6,258,100
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 162.42 163.17 251.79 200.06 137.12 117.48 135.27 3.09%
EPS 24.45 20.17 26.05 22.48 11.77 10.27 45.86 -9.94%
DPS 9.50 11.01 14.03 10.60 8.10 8.11 9.12 0.68%
NAPS 1.91 1.8106 1.723 1.5986 1.4855 1.5302 1.4491 4.70%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 3.76 3.98 3.77 3.77 4.46 4.43 4.54 -
P/RPS 2.31 2.44 1.50 1.89 3.29 3.82 3.40 -6.23%
P/EPS 15.38 19.74 14.50 16.86 38.30 43.71 10.03 7.37%
EY 6.50 5.07 6.90 5.93 2.61 2.29 9.97 -6.87%
DY 2.53 2.76 3.71 2.79 1.79 1.81 1.98 4.16%
P/NAPS 1.97 2.20 2.19 2.37 3.03 2.93 3.17 -7.61%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 28/11/23 25/11/22 24/11/21 16/11/20 26/11/19 12/11/18 -
Price 3.80 3.99 3.98 3.77 4.51 4.45 4.49 -
P/RPS 2.34 2.45 1.58 1.89 3.32 3.84 3.36 -5.84%
P/EPS 15.54 19.79 15.31 16.86 38.73 43.91 9.92 7.76%
EY 6.43 5.05 6.53 5.93 2.58 2.28 10.08 -7.21%
DY 2.50 2.76 3.52 2.79 1.77 1.80 2.00 3.78%
P/NAPS 1.99 2.20 2.31 2.37 3.07 2.95 3.14 -7.31%

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