[IOICORP] YoY TTM Result on 31-Mar-2013 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

21-May-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

31-Mar-2013 [#3]

Profit Trend

QoQ- 0.76%

YoY- 8.74%

Quarter Report

Quarterly Report 1303.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	11,853,400	11,440,700	12,018,500	12,666,800	16,217,045	14,889,944	12,605,480	-1.01%
YoY %	3.61%	-4.81%	-5.12%	-21.89%	8.91%	18.12%	-	-
Horiz. %	94.03%	90.76%	95.34%	100.49%	128.65%	118.12%	100.00%	-
PBT	1,159,400	686,700	1,343,800	1,703,600	2,581,978	2,749,942	2,545,376	-12.27%
YoY %	68.84%	-48.90%	-21.12%	-34.02%	-6.11%	8.04%	-	-
Horiz. %	45.55%	26.98%	52.79%	66.93%	101.44%	108.04%	100.00%	-
Tax	-344,800	-267,300	1,923,000	429,300	-614,091	-472,232	-520,345	-6.62%
YoY %	-28.99%	-113.90%	347.94%	169.91%	-30.04%	9.25%	-	-
Horiz. %	66.26%	51.37%	-369.56%	-82.50%	118.02%	90.75%	100.00%	-
NP	814,600	419,400	3,266,800	2,132,900	1,967,887	2,277,710	2,025,031	-14.06%
YoY %	94.23%	-87.16%	53.16%	8.39%	-13.60%	12.48%	-	-
Horiz. %	40.23%	20.71%	161.32%	105.33%	97.18%	112.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	801,400	415,800	3,236,200	2,104,700	1,935,623	2,222,126	1,975,680	-13.95%
YoY %	92.74%	-87.15%	53.76%	8.74%	-12.89%	12.47%	-	-
Horiz. %	40.56%	21.05%	163.80%	106.53%	97.97%	112.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.74%	38.93%	-143.10%	-25.20%	23.78%	17.17%	20.44%	-
YoY %	-23.61%	127.20%	-467.86%	-205.97%	38.50%	-16.00%	-	-
Horiz. %	145.50%	190.46%	-700.10%	-123.29%	116.34%	84.00%	100.00%	-
Total Cost	11,038,800	11,021,300	8,751,700	10,533,900	14,249,158	12,612,234	10,580,449	0.70%
YoY %	0.16%	25.93%	-16.92%	-26.07%	12.98%	19.20%	-	-
Horiz. %	104.33%	104.17%	82.72%	99.56%	134.67%	119.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,228,720	5,034,576	5,727,894	13,284,858	12,208,616	11,340,260	10,405,805	-10.82%
YoY %	3.86%	-12.10%	-56.88%	8.82%	7.66%	8.98%	-	-
Horiz. %	50.25%	48.38%	55.05%	127.67%	117.33%	108.98%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	505,578	1,046,198	1,054,537	993,525	1,027,132	1,148,994	537,391	-1.01%
YoY %	-51.67%	-0.79%	6.14%	-3.27%	-10.61%	113.81%	-	-
Horiz. %	94.08%	194.68%	196.23%	184.88%	191.13%	213.81%	100.00%	-
Div Payout %	63.09%	251.61%	32.59%	47.21%	53.06%	51.71%	27.20%	-
YoY %	-74.93%	672.05%	-30.97%	-11.03%	2.61%	90.11%	-	-
Horiz. %	231.95%	925.04%	119.82%	173.57%	195.07%	190.11%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	5,228,720	5,034,576	5,727,894	13,284,858	12,208,616	11,340,260	10,405,805	-10.82%
YoY %	3.86%	-12.10%	-56.88%	8.82%	7.66%	8.98%	-	-
Horiz. %	50.25%	48.38%	55.05%	127.67%	117.33%	108.98%	100.00%	-
NOSH	6,299,663	6,372,881	6,364,327	6,386,951	6,425,587	6,406,926	6,383,929	-0.22%
YoY %	-1.15%	0.13%	-0.35%	-0.60%	0.29%	0.36%	-	-
Horiz. %	98.68%	99.83%	99.69%	100.05%	100.65%	100.36%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	6.87%	3.67%	27.18%	16.84%	12.13%	15.30%	16.06%	-
YoY %	87.19%	-86.50%	61.40%	38.83%	-20.72%	-4.73%	-	-
Horiz. %	42.78%	22.85%	169.24%	104.86%	75.53%	95.27%	100.00%	-
ROE	15.33%	8.26%	56.50%	15.84%	15.85%	19.60%	18.99%	-
YoY %	85.59%	-85.38%	256.69%	-0.06%	-19.13%	3.21%	-	-
Horiz. %	80.73%	43.50%	297.53%	83.41%	83.46%	103.21%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	188.16	179.52	188.84	198.32	252.38	232.40	197.46	-0.80%
YoY %	4.81%	-4.94%	-4.78%	-21.42%	8.60%	17.69%	-	-
Horiz. %	95.29%	90.91%	95.63%	100.44%	127.81%	117.69%	100.00%	-
EPS	12.72	6.52	50.85	32.95	30.12	34.68	30.95	-13.76%
YoY %	95.09%	-87.18%	54.32%	9.40%	-13.15%	12.05%	-	-
Horiz. %	41.10%	21.07%	164.30%	106.46%	97.32%	112.05%	100.00%	-
DPS	8.00	16.50	16.50	15.50	16.00	18.00	8.42	-0.84%
YoY %	-51.52%	0.00%	6.45%	-3.12%	-11.11%	113.78%	-	-
Horiz. %	95.01%	195.96%	195.96%	184.09%	190.02%	213.78%	100.00%	-
NAPS	0.83	0.79	0.90	2.08	1.90	1.77	1.63	-10.62%
YoY %	5.06%	-12.22%	-56.73%	9.47%	7.34%	8.59%	-	-
Horiz. %	50.92%	48.47%	55.21%	127.61%	116.56%	108.59%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 6,386,951
RPS	189.41	182.81	192.05	202.41	259.14	237.93	201.43	-1.01%
YoY %	3.61%	-4.81%	-5.12%	-21.89%	8.91%	18.12%	-	-
Horiz. %	94.03%	90.76%	95.34%	100.49%	128.65%	118.12%	100.00%	-
EPS	12.81	6.64	51.71	33.63	30.93	35.51	31.57	-13.94%
YoY %	92.92%	-87.16%	53.76%	8.73%	-12.90%	12.48%	-	-
Horiz. %	40.58%	21.03%	163.79%	106.53%	97.97%	112.48%	100.00%	-
DPS	8.08	16.72	16.85	15.88	16.41	18.36	8.59	-1.01%
YoY %	-51.67%	-0.77%	6.11%	-3.23%	-10.62%	113.74%	-	-
Horiz. %	94.06%	194.64%	196.16%	184.87%	191.04%	213.74%	100.00%	-
NAPS	0.8355	0.8045	0.9153	2.1228	1.9509	1.8121	1.6628	-10.82%
YoY %	3.85%	-12.11%	-56.88%	8.81%	7.66%	8.98%	-	-
Horiz. %	50.25%	48.38%	55.05%	127.66%	117.33%	108.98%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	4.57	4.59	4.80	4.68	5.34	5.76	5.39	-
P/RPS	2.43	2.56	2.54	2.36	2.12	2.48	2.73	-1.91%
YoY %	-5.08%	0.79%	7.63%	11.32%	-14.52%	-9.16%	-	-
Horiz. %	89.01%	93.77%	93.04%	86.45%	77.66%	90.84%	100.00%	-
P/EPS	35.92	70.35	9.44	14.20	17.73	16.61	17.42	12.80%
YoY %	-48.94%	645.23%	-33.52%	-19.91%	6.74%	-4.65%	-	-
Horiz. %	206.20%	403.85%	54.19%	81.52%	101.78%	95.35%	100.00%	-
EY	2.78	1.42	10.59	7.04	5.64	6.02	5.74	-11.37%
YoY %	95.77%	-86.59%	50.43%	24.82%	-6.31%	4.88%	-	-
Horiz. %	48.43%	24.74%	184.49%	122.65%	98.26%	104.88%	100.00%	-
DY	1.75	3.59	3.44	3.31	3.00	3.13	1.56	1.93%
YoY %	-51.25%	4.36%	3.93%	10.33%	-4.15%	100.64%	-	-
Horiz. %	112.18%	230.13%	220.51%	212.18%	192.31%	200.64%	100.00%	-
P/NAPS	5.51	5.81	5.33	2.25	2.81	3.25	3.31	8.85%
YoY %	-5.16%	9.01%	136.89%	-19.93%	-13.54%	-1.81%	-	-
Horiz. %	166.47%	175.53%	161.03%	67.98%	84.89%	98.19%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	18/05/16	14/05/15	22/05/14	21/05/13	30/05/12	16/05/11	14/05/10	-
Price	4.18	4.21	5.19	5.35	5.23	5.19	5.39	-
P/RPS	2.22	2.35	2.75	2.70	2.07	2.23	2.73	-3.38%
YoY %	-5.53%	-14.55%	1.85%	30.43%	-7.17%	-18.32%	-	-
Horiz. %	81.32%	86.08%	100.73%	98.90%	75.82%	81.68%	100.00%	-
P/EPS	32.86	64.53	10.21	16.24	17.36	14.96	17.42	11.14%
YoY %	-49.08%	532.03%	-37.13%	-6.45%	16.04%	-14.12%	-	-
Horiz. %	188.63%	370.44%	58.61%	93.23%	99.66%	85.88%	100.00%	-
EY	3.04	1.55	9.80	6.16	5.76	6.68	5.74	-10.04%
YoY %	96.13%	-84.18%	59.09%	6.94%	-13.77%	16.38%	-	-
Horiz. %	52.96%	27.00%	170.73%	107.32%	100.35%	116.38%	100.00%	-
DY	1.91	3.92	3.18	2.90	3.06	3.47	1.56	3.42%
YoY %	-51.28%	23.27%	9.66%	-5.23%	-11.82%	122.44%	-	-
Horiz. %	122.44%	251.28%	203.85%	185.90%	196.15%	222.44%	100.00%	-
P/NAPS	5.04	5.33	5.77	2.57	2.75	2.93	3.31	7.25%
YoY %	-5.44%	-7.63%	124.51%	-6.55%	-6.14%	-11.48%	-	-
Horiz. %	152.27%	161.03%	174.32%	77.64%	83.08%	88.52%	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