[IOICORP] YoY TTM Result on 31-Mar-2011 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

16-May-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Mar-2011 [#3]

Profit Trend

QoQ- 5.09%

YoY- 12.47%

Quarter Report

Quarterly Report 1103.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
TTM Result
Revenue	12,018,500	12,666,800	16,217,045	14,889,944	12,605,480	16,038,083	12,647,078	-0.84%
YoY %	-5.12%	-21.89%	8.91%	18.12%	-21.40%	26.81%	-	-
Horiz. %	95.03%	100.16%	128.23%	117.73%	99.67%	126.81%	100.00%	-
PBT	1,343,800	1,703,600	2,581,978	2,749,942	2,545,376	1,793,466	2,841,596	-11.72%
YoY %	-21.12%	-34.02%	-6.11%	8.04%	41.92%	-36.89%	-	-
Horiz. %	47.29%	59.95%	90.86%	96.77%	89.58%	63.11%	100.00%	-
Tax	1,923,000	429,300	-614,091	-472,232	-520,345	-575,126	-551,610	-
YoY %	347.94%	169.91%	-30.04%	9.25%	9.53%	-4.26%	-	-
Horiz. %	-348.62%	-77.83%	111.33%	85.61%	94.33%	104.26%	100.00%	-
NP	3,266,800	2,132,900	1,967,887	2,277,710	2,025,031	1,218,340	2,289,986	6.09%
YoY %	53.16%	8.39%	-13.60%	12.48%	66.21%	-46.80%	-	-
Horiz. %	142.66%	93.14%	85.93%	99.46%	88.43%	53.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,236,200	2,104,700	1,935,623	2,222,126	1,975,680	1,093,732	2,086,009	7.59%
YoY %	53.76%	8.74%	-12.89%	12.47%	80.64%	-47.57%	-	-
Horiz. %	155.14%	100.90%	92.79%	106.53%	94.71%	52.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-143.10%	-25.20%	23.78%	17.17%	20.44%	32.07%	19.41%	-
YoY %	-467.86%	-205.97%	38.50%	-16.00%	-36.26%	65.22%	-	-
Horiz. %	-737.25%	-129.83%	122.51%	88.46%	105.31%	165.22%	100.00%	-
Total Cost	8,751,700	10,533,900	14,249,158	12,612,234	10,580,449	14,819,743	10,357,092	-2.76%
YoY %	-16.92%	-26.07%	12.98%	19.20%	-28.61%	43.09%	-	-
Horiz. %	84.50%	101.71%	137.58%	121.77%	102.16%	143.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,727,894	13,284,858	12,208,616	11,340,260	10,405,805	7,591,009	8,273,296	-5.94%
YoY %	-56.88%	8.82%	7.66%	8.98%	37.08%	-8.25%	-	-
Horiz. %	69.23%	160.58%	147.57%	137.07%	125.78%	91.75%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	1,054,537	993,525	1,027,132	1,148,994	537,391	957,461	418,984	16.62%
YoY %	6.14%	-3.27%	-10.61%	113.81%	-43.87%	128.52%	-	-
Horiz. %	251.69%	237.13%	245.15%	274.23%	128.26%	228.52%	100.00%	-
Div Payout %	32.59%	47.21%	53.06%	51.71%	27.20%	87.54%	20.09%	-
YoY %	-30.97%	-11.03%	2.61%	90.11%	-68.93%	335.74%	-	-
Horiz. %	162.22%	234.99%	264.11%	257.39%	135.39%	435.74%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	5,727,894	13,284,858	12,208,616	11,340,260	10,405,805	7,591,009	8,273,296	-5.94%
YoY %	-56.88%	8.82%	7.66%	8.98%	37.08%	-8.25%	-	-
Horiz. %	69.23%	160.58%	147.57%	137.07%	125.78%	91.75%	100.00%	-
NOSH	6,364,327	6,386,951	6,425,587	6,406,926	6,383,929	5,930,476	6,083,306	0.75%
YoY %	-0.35%	-0.60%	0.29%	0.36%	7.65%	-2.51%	-	-
Horiz. %	104.62%	104.99%	105.63%	105.32%	104.94%	97.49%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	27.18%	16.84%	12.13%	15.30%	16.06%	7.60%	18.11%	-
YoY %	61.40%	38.83%	-20.72%	-4.73%	111.32%	-58.03%	-	-
Horiz. %	150.08%	92.99%	66.98%	84.48%	88.68%	41.97%	100.00%	-
ROE	56.50%	15.84%	15.85%	19.60%	18.99%	14.41%	25.21%	-
YoY %	256.69%	-0.06%	-19.13%	3.21%	31.78%	-42.84%	-	-
Horiz. %	224.12%	62.83%	62.87%	77.75%	75.33%	57.16%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	188.84	198.32	252.38	232.40	197.46	270.44	207.90	-1.58%
YoY %	-4.78%	-21.42%	8.60%	17.69%	-26.99%	30.08%	-	-
Horiz. %	90.83%	95.39%	121.39%	111.78%	94.98%	130.08%	100.00%	-
EPS	50.85	32.95	30.12	34.68	30.95	18.44	34.29	6.78%
YoY %	54.32%	9.40%	-13.15%	12.05%	67.84%	-46.22%	-	-
Horiz. %	148.29%	96.09%	87.84%	101.14%	90.26%	53.78%	100.00%	-
DPS	16.50	15.50	16.00	18.00	8.42	16.00	7.00	15.35%
YoY %	6.45%	-3.12%	-11.11%	113.78%	-47.38%	128.57%	-	-
Horiz. %	235.71%	221.43%	228.57%	257.14%	120.29%	228.57%	100.00%	-
NAPS	0.90	2.08	1.90	1.77	1.63	1.28	1.36	-6.64%
YoY %	-56.73%	9.47%	7.34%	8.59%	27.34%	-5.88%	-	-
Horiz. %	66.18%	152.94%	139.71%	130.15%	119.85%	94.12%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 6,406,926
RPS	193.80	204.25	261.50	240.10	203.26	258.61	203.93	-0.84%
YoY %	-5.12%	-21.89%	8.91%	18.12%	-21.40%	26.81%	-	-
Horiz. %	95.03%	100.16%	128.23%	117.74%	99.67%	126.81%	100.00%	-
EPS	52.18	33.94	31.21	35.83	31.86	17.64	33.64	7.58%
YoY %	53.74%	8.75%	-12.89%	12.46%	80.61%	-47.56%	-	-
Horiz. %	155.11%	100.89%	92.78%	106.51%	94.71%	52.44%	100.00%	-
DPS	17.00	16.02	16.56	18.53	8.67	15.44	6.76	16.60%
YoY %	6.12%	-3.26%	-10.63%	113.73%	-43.85%	128.40%	-	-
Horiz. %	251.48%	236.98%	244.97%	274.11%	128.25%	228.40%	100.00%	-
NAPS	0.9236	2.1422	1.9686	1.8286	1.6779	1.224	1.3341	-5.94%
YoY %	-56.89%	8.82%	7.66%	8.98%	37.08%	-8.25%	-	-
Horiz. %	69.23%	160.57%	147.56%	137.07%	125.77%	91.75%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	4.80	4.68	5.34	5.76	5.39	3.80	7.10	-
P/RPS	2.54	2.36	2.12	2.48	2.73	1.41	3.42	-4.83%
YoY %	7.63%	11.32%	-14.52%	-9.16%	93.62%	-58.77%	-	-
Horiz. %	74.27%	69.01%	61.99%	72.51%	79.82%	41.23%	100.00%	-
P/EPS	9.44	14.20	17.73	16.61	17.42	20.60	20.71	-12.26%
YoY %	-33.52%	-19.91%	6.74%	-4.65%	-15.44%	-0.53%	-	-
Horiz. %	45.58%	68.57%	85.61%	80.20%	84.11%	99.47%	100.00%	-
EY	10.59	7.04	5.64	6.02	5.74	4.85	4.83	13.97%
YoY %	50.43%	24.82%	-6.31%	4.88%	18.35%	0.41%	-	-
Horiz. %	219.25%	145.76%	116.77%	124.64%	118.84%	100.41%	100.00%	-
DY	3.44	3.31	3.00	3.13	1.56	4.21	0.99	23.05%
YoY %	3.93%	10.33%	-4.15%	100.64%	-62.95%	325.25%	-	-
Horiz. %	347.47%	334.34%	303.03%	316.16%	157.58%	425.25%	100.00%	-
P/NAPS	5.33	2.25	2.81	3.25	3.31	2.97	5.22	0.34%
YoY %	136.89%	-19.93%	-13.54%	-1.81%	11.45%	-43.10%	-	-
Horiz. %	102.11%	43.10%	53.83%	62.26%	63.41%	56.90%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	22/05/14	21/05/13	30/05/12	16/05/11	14/05/10	15/05/09	15/05/08	-
Price	5.19	5.35	5.23	5.19	5.39	4.44	7.45	-
P/RPS	2.75	2.70	2.07	2.23	2.73	1.64	3.58	-4.29%
YoY %	1.85%	30.43%	-7.17%	-18.32%	66.46%	-54.19%	-	-
Horiz. %	76.82%	75.42%	57.82%	62.29%	76.26%	45.81%	100.00%	-
P/EPS	10.21	16.24	17.36	14.96	17.42	24.07	21.73	-11.82%
YoY %	-37.13%	-6.45%	16.04%	-14.12%	-27.63%	10.77%	-	-
Horiz. %	46.99%	74.74%	79.89%	68.84%	80.17%	110.77%	100.00%	-
EY	9.80	6.16	5.76	6.68	5.74	4.15	4.60	13.42%
YoY %	59.09%	6.94%	-13.77%	16.38%	38.31%	-9.78%	-	-
Horiz. %	213.04%	133.91%	125.22%	145.22%	124.78%	90.22%	100.00%	-
DY	3.18	2.90	3.06	3.47	1.56	3.60	0.94	22.51%
YoY %	9.66%	-5.23%	-11.82%	122.44%	-56.67%	282.98%	-	-
Horiz. %	338.30%	308.51%	325.53%	369.15%	165.96%	382.98%	100.00%	-
P/NAPS	5.77	2.57	2.75	2.93	3.31	3.47	5.48	0.86%
YoY %	124.51%	-6.55%	-6.14%	-11.48%	-4.61%	-36.68%	-	-
Horiz. %	105.29%	46.90%	50.18%	53.47%	60.40%	63.32%	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