[IOICORP] YoY TTM Result on 31-Dec-2016 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -46.53%
YoY- 781.72%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 7,360,000 7,869,700 11,776,200 10,521,000 11,746,100 11,581,900 11,993,200 -7.81%
PBT 906,300 931,900 1,842,200 1,000,700 213,500 1,255,900 1,308,600 -5.93%
Tax -263,900 1,507,300 -248,800 -189,700 -320,400 1,538,100 337,600 -
NP 642,400 2,439,200 1,593,400 811,000 -106,900 2,794,000 1,646,200 -14.50%
-
NP to SH 654,900 2,443,900 1,578,700 790,800 -116,000 2,780,400 1,627,400 -14.07%
-
Tax Rate 29.12% -161.74% 13.51% 18.96% 150.07% -122.47% -25.80% -
Total Cost 6,717,600 5,430,500 10,182,800 9,710,000 11,853,000 8,787,900 10,347,000 -6.94%
-
Net Worth 9,301,273 9,175,303 7,980,552 7,168,433 4,785,820 5,437,419 4,474,671 12.96%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 534,194 502,753 597,065 565,411 505,578 1,046,198 1,054,537 -10.71%
Div Payout % 81.57% 20.57% 37.82% 71.50% 0.00% 37.63% 64.80% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 9,301,273 9,175,303 7,980,552 7,168,433 4,785,820 5,437,419 4,474,671 12.96%
NOSH 6,284,643 6,284,453 6,283,900 6,288,100 6,297,132 6,322,580 6,392,388 -0.28%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 8.73% 30.99% 13.53% 7.71% -0.91% 24.12% 13.73% -
ROE 7.04% 26.64% 19.78% 11.03% -2.42% 51.13% 36.37% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 117.11 125.22 187.40 167.32 186.53 183.18 187.62 -7.55%
EPS 10.42 38.89 25.12 12.58 -1.84 43.98 25.46 -13.82%
DPS 8.50 8.00 9.50 9.00 8.00 16.50 16.50 -10.46%
NAPS 1.48 1.46 1.27 1.14 0.76 0.86 0.70 13.28%
Adjusted Per Share Value based on latest NOSH - 6,461,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 117.61 125.75 188.18 168.12 187.69 185.07 191.64 -7.81%
EPS 10.46 39.05 25.23 12.64 -1.85 44.43 26.00 -14.07%
DPS 8.54 8.03 9.54 9.03 8.08 16.72 16.85 -10.70%
NAPS 1.4863 1.4661 1.2752 1.1455 0.7647 0.8689 0.715 12.96%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 4.61 4.45 4.54 4.40 4.46 4.80 4.71 -
P/RPS 3.94 3.55 2.42 2.63 2.39 2.62 2.51 7.80%
P/EPS 44.24 11.44 18.07 34.99 -242.11 10.92 18.50 15.63%
EY 2.26 8.74 5.53 2.86 -0.41 9.16 5.41 -13.53%
DY 1.84 1.80 2.09 2.05 1.79 3.44 3.50 -10.15%
P/NAPS 3.11 3.05 3.57 3.86 5.87 5.58 6.73 -12.06%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 18/02/20 20/02/19 23/02/18 20/02/17 19/02/16 13/02/15 25/02/14 -
Price 4.50 4.73 4.79 4.63 4.75 4.81 4.73 -
P/RPS 3.84 3.78 2.56 2.77 2.55 2.63 2.52 7.26%
P/EPS 43.18 12.16 19.07 36.82 -257.86 10.94 18.58 15.08%
EY 2.32 8.22 5.24 2.72 -0.39 9.14 5.38 -13.07%
DY 1.89 1.69 1.98 1.94 1.68 3.43 3.49 -9.71%
P/NAPS 3.04 3.24 3.77 4.06 6.25 5.59 6.76 -12.46%

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