[IOICORP] YoY TTM Result on 31-Mar-2014 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

22-May-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

31-Mar-2014 [#3]

Profit Trend

QoQ- 98.86%

YoY- 53.76%

Quarter Report

Quarterly report 1403.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	9,992,100	11,853,400	11,440,700	12,018,500	12,666,800	16,217,045	14,889,944	-6.42%
YoY %	-15.70%	3.61%	-4.81%	-5.12%	-21.89%	8.91%	-	-
Horiz. %	67.11%	79.61%	76.84%	80.72%	85.07%	108.91%	100.00%	-
PBT	558,300	1,159,400	686,700	1,343,800	1,703,600	2,581,978	2,749,942	-23.31%
YoY %	-51.85%	68.84%	-48.90%	-21.12%	-34.02%	-6.11%	-	-
Horiz. %	20.30%	42.16%	24.97%	48.87%	61.95%	93.89%	100.00%	-
Tax	-173,900	-344,800	-267,300	1,923,000	429,300	-614,091	-472,232	-15.32%
YoY %	49.56%	-28.99%	-113.90%	347.94%	169.91%	-30.04%	-	-
Horiz. %	36.83%	73.01%	56.60%	-407.22%	-90.91%	130.04%	100.00%	-
NP	384,400	814,600	419,400	3,266,800	2,132,900	1,967,887	2,277,710	-25.64%
YoY %	-52.81%	94.23%	-87.16%	53.16%	8.39%	-13.60%	-	-
Horiz. %	16.88%	35.76%	18.41%	143.42%	93.64%	86.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	366,700	801,400	415,800	3,236,200	2,104,700	1,935,623	2,222,126	-25.91%
YoY %	-54.24%	92.74%	-87.15%	53.76%	8.74%	-12.89%	-	-
Horiz. %	16.50%	36.06%	18.71%	145.64%	94.72%	87.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.15%	29.74%	38.93%	-143.10%	-25.20%	23.78%	17.17%	-
YoY %	4.74%	-23.61%	127.20%	-467.86%	-205.97%	38.50%	-	-
Horiz. %	181.42%	173.21%	226.73%	-833.43%	-146.77%	138.50%	100.00%	-
Total Cost	9,607,700	11,038,800	11,021,300	8,751,700	10,533,900	14,249,158	12,612,234	-4.42%
YoY %	-12.96%	0.16%	25.93%	-16.92%	-26.07%	12.98%	-	-
Horiz. %	76.18%	87.52%	87.39%	69.39%	83.52%	112.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,168,319	5,228,720	5,034,576	5,727,894	13,284,858	12,208,616	11,340,260	-7.35%
YoY %	37.10%	3.86%	-12.10%	-56.88%	8.82%	7.66%	-	-
Horiz. %	63.21%	46.11%	44.40%	50.51%	117.15%	107.66%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	565,411	505,578	1,046,198	1,054,537	993,525	1,027,132	1,148,994	-11.13%
YoY %	11.83%	-51.67%	-0.79%	6.14%	-3.27%	-10.61%	-	-
Horiz. %	49.21%	44.00%	91.05%	91.78%	86.47%	89.39%	100.00%	-
Div Payout %	154.19%	63.09%	251.61%	32.59%	47.21%	53.06%	51.71%	-
YoY %	144.40%	-74.93%	672.05%	-30.97%	-11.03%	2.61%	-	-
Horiz. %	298.18%	122.01%	486.58%	63.02%	91.30%	102.61%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	7,168,319	5,228,720	5,034,576	5,727,894	13,284,858	12,208,616	11,340,260	-7.35%
YoY %	37.10%	3.86%	-12.10%	-56.88%	8.82%	7.66%	-	-
Horiz. %	63.21%	46.11%	44.40%	50.51%	117.15%	107.66%	100.00%	-
NOSH	6,288,000	6,299,663	6,372,881	6,364,327	6,386,951	6,425,587	6,406,926	-0.31%
YoY %	-0.19%	-1.15%	0.13%	-0.35%	-0.60%	0.29%	-	-
Horiz. %	98.14%	98.33%	99.47%	99.34%	99.69%	100.29%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	3.85%	6.87%	3.67%	27.18%	16.84%	12.13%	15.30%	-
YoY %	-43.96%	87.19%	-86.50%	61.40%	38.83%	-20.72%	-	-
Horiz. %	25.16%	44.90%	23.99%	177.65%	110.07%	79.28%	100.00%	-
ROE	5.12%	15.33%	8.26%	56.50%	15.84%	15.85%	19.60%	-
YoY %	-66.60%	85.59%	-85.38%	256.69%	-0.06%	-19.13%	-	-
Horiz. %	26.12%	78.21%	42.14%	288.27%	80.82%	80.87%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	158.91	188.16	179.52	188.84	198.32	252.38	232.40	-6.13%
YoY %	-15.55%	4.81%	-4.94%	-4.78%	-21.42%	8.60%	-	-
Horiz. %	68.38%	80.96%	77.25%	81.26%	85.34%	108.60%	100.00%	-
EPS	5.83	12.72	6.52	50.85	32.95	30.12	34.68	-25.68%
YoY %	-54.17%	95.09%	-87.18%	54.32%	9.40%	-13.15%	-	-
Horiz. %	16.81%	36.68%	18.80%	146.63%	95.01%	86.85%	100.00%	-
DPS	9.00	8.00	16.50	16.50	15.50	16.00	18.00	-10.90%
YoY %	12.50%	-51.52%	0.00%	6.45%	-3.12%	-11.11%	-	-
Horiz. %	50.00%	44.44%	91.67%	91.67%	86.11%	88.89%	100.00%	-
NAPS	1.14	0.83	0.79	0.90	2.08	1.90	1.77	-7.06%
YoY %	37.35%	5.06%	-12.22%	-56.73%	9.47%	7.34%	-	-
Horiz. %	64.41%	46.89%	44.63%	50.85%	117.51%	107.34%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 6,364,327
RPS	161.12	191.14	184.48	193.80	204.25	261.50	240.10	-6.42%
YoY %	-15.71%	3.61%	-4.81%	-5.12%	-21.89%	8.91%	-	-
Horiz. %	67.11%	79.61%	76.83%	80.72%	85.07%	108.91%	100.00%	-
EPS	5.91	12.92	6.70	52.18	33.94	31.21	35.83	-25.92%
YoY %	-54.26%	92.84%	-87.16%	53.74%	8.75%	-12.89%	-	-
Horiz. %	16.49%	36.06%	18.70%	145.63%	94.73%	87.11%	100.00%	-
DPS	9.12	8.15	16.87	17.00	16.02	16.56	18.53	-11.13%
YoY %	11.90%	-51.69%	-0.76%	6.12%	-3.26%	-10.63%	-	-
Horiz. %	49.22%	43.98%	91.04%	91.74%	86.45%	89.37%	100.00%	-
NAPS	1.1559	0.8431	0.8118	0.9236	2.1422	1.9686	1.8286	-7.35%
YoY %	37.10%	3.86%	-12.10%	-56.89%	8.82%	7.66%	-	-
Horiz. %	63.21%	46.11%	44.39%	50.51%	117.15%	107.66%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	4.65	4.57	4.59	4.80	4.68	5.34	5.76	-
P/RPS	2.93	2.43	2.56	2.54	2.36	2.12	2.48	2.81%
YoY %	20.58%	-5.08%	0.79%	7.63%	11.32%	-14.52%	-	-
Horiz. %	118.15%	97.98%	103.23%	102.42%	95.16%	85.48%	100.00%	-
P/EPS	79.74	35.92	70.35	9.44	14.20	17.73	16.61	29.85%
YoY %	121.99%	-48.94%	645.23%	-33.52%	-19.91%	6.74%	-	-
Horiz. %	480.07%	216.26%	423.54%	56.83%	85.49%	106.74%	100.00%	-
EY	1.25	2.78	1.42	10.59	7.04	5.64	6.02	-23.02%
YoY %	-55.04%	95.77%	-86.59%	50.43%	24.82%	-6.31%	-	-
Horiz. %	20.76%	46.18%	23.59%	175.91%	116.94%	93.69%	100.00%	-
DY	1.94	1.75	3.59	3.44	3.31	3.00	3.13	-7.65%
YoY %	10.86%	-51.25%	4.36%	3.93%	10.33%	-4.15%	-	-
Horiz. %	61.98%	55.91%	114.70%	109.90%	105.75%	95.85%	100.00%	-
P/NAPS	4.08	5.51	5.81	5.33	2.25	2.81	3.25	3.85%
YoY %	-25.95%	-5.16%	9.01%	136.89%	-19.93%	-13.54%	-	-
Horiz. %	125.54%	169.54%	178.77%	164.00%	69.23%	86.46%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	16/05/17	18/05/16	14/05/15	22/05/14	21/05/13	30/05/12	16/05/11	-
Price	4.64	4.18	4.21	5.19	5.35	5.23	5.19	-
P/RPS	2.92	2.22	2.35	2.75	2.70	2.07	2.23	4.59%
YoY %	31.53%	-5.53%	-14.55%	1.85%	30.43%	-7.17%	-	-
Horiz. %	130.94%	99.55%	105.38%	123.32%	121.08%	92.83%	100.00%	-
P/EPS	79.56	32.86	64.53	10.21	16.24	17.36	14.96	32.08%
YoY %	142.12%	-49.08%	532.03%	-37.13%	-6.45%	16.04%	-	-
Horiz. %	531.82%	219.65%	431.35%	68.25%	108.56%	116.04%	100.00%	-
EY	1.26	3.04	1.55	9.80	6.16	5.76	6.68	-24.25%
YoY %	-58.55%	96.13%	-84.18%	59.09%	6.94%	-13.77%	-	-
Horiz. %	18.86%	45.51%	23.20%	146.71%	92.22%	86.23%	100.00%	-
DY	1.94	1.91	3.92	3.18	2.90	3.06	3.47	-9.22%
YoY %	1.57%	-51.28%	23.27%	9.66%	-5.23%	-11.82%	-	-
Horiz. %	55.91%	55.04%	112.97%	91.64%	83.57%	88.18%	100.00%	-
P/NAPS	4.07	5.04	5.33	5.77	2.57	2.75	2.93	5.62%
YoY %	-19.25%	-5.44%	-7.63%	124.51%	-6.55%	-6.14%	-	-
Horiz. %	138.91%	172.01%	181.91%	196.93%	87.71%	93.86%	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