[IOICORP] YoY TTM Result on 31-Mar-2019 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

21-May-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Mar-2019 [#3]

Profit Trend

QoQ- -74.59%

YoY- -81.42%

Quarter Report

Quarterly report 1903.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	15,302,300	9,829,600	7,502,800	7,449,500	10,614,800	9,992,100	11,853,400	4.34%
YoY %	55.68%	31.01%	0.72%	-29.82%	6.23%	-15.70%	-	-
Horiz. %	129.10%	82.93%	63.30%	62.85%	89.55%	84.30%	100.00%	-
PBT	2,167,900	1,572,300	593,500	866,600	1,880,900	558,300	1,159,400	10.98%
YoY %	37.88%	164.92%	-31.51%	-53.93%	236.90%	-51.85%	-	-
Horiz. %	186.98%	135.61%	51.19%	74.75%	162.23%	48.15%	100.00%	-
Tax	-581,000	-286,800	-188,200	-258,300	1,478,000	-173,900	-344,800	9.08%
YoY %	-102.58%	-52.39%	27.14%	-117.48%	949.91%	49.56%	-	-
Horiz. %	168.50%	83.18%	54.58%	74.91%	-428.65%	50.44%	100.00%	-
NP	1,586,900	1,285,500	405,300	608,300	3,358,900	384,400	814,600	11.74%
YoY %	23.45%	217.17%	-33.37%	-81.89%	773.80%	-52.81%	-	-
Horiz. %	194.81%	157.81%	49.75%	74.67%	412.34%	47.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,542,900	1,273,200	409,200	620,900	3,342,200	366,700	801,400	11.53%
YoY %	21.18%	211.14%	-34.10%	-81.42%	811.43%	-54.24%	-	-
Horiz. %	192.53%	158.87%	51.06%	77.48%	417.05%	45.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.80%	18.24%	31.71%	29.81%	-78.58%	31.15%	29.74%	-
YoY %	46.93%	-42.48%	6.37%	137.94%	-352.26%	4.74%	-	-
Horiz. %	90.11%	61.33%	106.62%	100.24%	-264.22%	104.74%	100.00%	-
Total Cost	13,715,400	8,544,100	7,097,500	6,841,200	7,255,900	9,607,700	11,038,800	3.68%
YoY %	60.52%	20.38%	3.75%	-5.72%	-24.48%	-12.96%	-	-
Horiz. %	124.25%	77.40%	64.30%	61.97%	65.73%	87.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,375,709	9,710,439	8,921,291	9,238,353	9,111,655	7,168,319	5,228,720	12.09%
YoY %	6.85%	8.85%	-3.43%	1.39%	27.11%	37.10%	-	-
Horiz. %	198.44%	185.71%	170.62%	176.68%	174.26%	137.10%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	748,939	532,684	534,194	502,753	597,065	565,411	505,578	6.76%
YoY %	40.60%	-0.28%	6.25%	-15.80%	5.60%	11.83%	-	-
Horiz. %	148.14%	105.36%	105.66%	99.44%	118.10%	111.83%	100.00%	-
Div Payout %	48.54%	41.84%	130.55%	80.97%	17.86%	154.19%	63.09%	-
YoY %	16.01%	-67.95%	61.23%	353.36%	-88.42%	144.40%	-	-
Horiz. %	76.94%	66.32%	206.93%	128.34%	28.31%	244.40%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	10,375,709	9,710,439	8,921,291	9,238,353	9,111,655	7,168,319	5,228,720	12.09%
YoY %	6.85%	8.85%	-3.43%	1.39%	27.11%	37.10%	-	-
Horiz. %	198.44%	185.71%	170.62%	176.68%	174.26%	137.10%	100.00%	-
NOSH	6,258,100	6,285,198	6,285,038	6,284,593	6,284,286	6,288,000	6,299,663	-0.11%
YoY %	-0.43%	0.00%	0.01%	0.00%	-0.06%	-0.19%	-	-
Horiz. %	99.34%	99.77%	99.77%	99.76%	99.76%	99.81%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	10.37%	13.08%	5.40%	8.17%	31.64%	3.85%	6.87%	-
YoY %	-20.72%	142.22%	-33.90%	-74.18%	721.82%	-43.96%	-	-
Horiz. %	150.95%	190.39%	78.60%	118.92%	460.55%	56.04%	100.00%	-
ROE	14.87%	13.11%	4.59%	6.72%	36.68%	5.12%	15.33%	-
YoY %	13.42%	185.62%	-31.70%	-81.68%	616.41%	-66.60%	-	-
Horiz. %	97.00%	85.52%	29.94%	43.84%	239.27%	33.40%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	246.29	156.90	119.42	118.54	168.92	158.91	188.16	4.58%
YoY %	56.97%	31.39%	0.74%	-29.82%	6.30%	-15.55%	-	-
Horiz. %	130.89%	83.39%	63.47%	63.00%	89.77%	84.45%	100.00%	-
EPS	24.83	20.32	6.51	9.88	53.19	5.83	12.72	11.78%
YoY %	22.19%	212.14%	-34.11%	-81.43%	812.35%	-54.17%	-	-
Horiz. %	195.20%	159.75%	51.18%	77.67%	418.16%	45.83%	100.00%	-
DPS	12.00	8.50	8.50	8.00	9.50	9.00	8.00	6.98%
YoY %	41.18%	0.00%	6.25%	-15.79%	5.56%	12.50%	-	-
Horiz. %	150.00%	106.25%	106.25%	100.00%	118.75%	112.50%	100.00%	-
NAPS	1.67	1.55	1.42	1.47	1.45	1.14	0.83	12.35%
YoY %	7.74%	9.15%	-3.40%	1.38%	27.19%	37.35%	-	-
Horiz. %	201.20%	186.75%	171.08%	177.11%	174.70%	137.35%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 6,284,593
RPS	246.75	158.50	120.98	120.12	171.16	161.12	191.14	4.34%
YoY %	55.68%	31.01%	0.72%	-29.82%	6.23%	-15.71%	-	-
Horiz. %	129.09%	82.92%	63.29%	62.84%	89.55%	84.29%	100.00%	-
EPS	24.88	20.53	6.60	10.01	53.89	5.91	12.92	11.53%
YoY %	21.19%	211.06%	-34.07%	-81.43%	811.84%	-54.26%	-	-
Horiz. %	192.57%	158.90%	51.08%	77.48%	417.11%	45.74%	100.00%	-
DPS	12.08	8.59	8.61	8.11	9.63	9.12	8.15	6.77%
YoY %	40.63%	-0.23%	6.17%	-15.78%	5.59%	11.90%	-	-
Horiz. %	148.22%	105.40%	105.64%	99.51%	118.16%	111.90%	100.00%	-
NAPS	1.6731	1.5658	1.4386	1.4897	1.4692	1.1559	0.8431	12.09%
YoY %	6.85%	8.84%	-3.43%	1.40%	27.10%	37.10%	-	-
Horiz. %	198.45%	185.72%	170.63%	176.69%	174.26%	137.10%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	4.12	4.19	4.00	4.46	4.79	4.65	4.57	-
P/RPS	1.67	2.67	3.35	3.76	2.84	2.93	2.43	-6.05%
YoY %	-37.45%	-20.30%	-10.90%	32.39%	-3.07%	20.58%	-	-
Horiz. %	68.72%	109.88%	137.86%	154.73%	116.87%	120.58%	100.00%	-
P/EPS	16.59	20.62	61.41	45.14	9.01	79.74	35.92	-12.07%
YoY %	-19.54%	-66.42%	36.04%	401.00%	-88.70%	121.99%	-	-
Horiz. %	46.19%	57.41%	170.96%	125.67%	25.08%	221.99%	100.00%	-
EY	6.03	4.85	1.63	2.22	11.10	1.25	2.78	13.76%
YoY %	24.33%	197.55%	-26.58%	-80.00%	788.00%	-55.04%	-	-
Horiz. %	216.91%	174.46%	58.63%	79.86%	399.28%	44.96%	100.00%	-
DY	2.91	2.03	2.13	1.79	1.98	1.94	1.75	8.84%
YoY %	43.35%	-4.69%	18.99%	-9.60%	2.06%	10.86%	-	-
Horiz. %	166.29%	116.00%	121.71%	102.29%	113.14%	110.86%	100.00%	-
P/NAPS	2.47	2.70	2.82	3.03	3.30	4.08	5.51	-12.51%
YoY %	-8.52%	-4.26%	-6.93%	-8.18%	-19.12%	-25.95%	-	-
Horiz. %	44.83%	49.00%	51.18%	54.99%	59.89%	74.05%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	20/05/22	21/05/21	27/05/20	21/05/19	16/05/18	16/05/17	18/05/16	-
Price	4.40	4.10	4.50	4.22	4.75	4.64	4.18	-
P/RPS	1.79	2.61	3.77	3.56	2.81	2.92	2.22	-3.52%
YoY %	-31.42%	-30.77%	5.90%	26.69%	-3.77%	31.53%	-	-
Horiz. %	80.63%	117.57%	169.82%	160.36%	126.58%	131.53%	100.00%	-
P/EPS	17.72	20.17	69.09	42.71	8.93	79.56	32.86	-9.77%
YoY %	-12.15%	-70.81%	61.77%	378.28%	-88.78%	142.12%	-	-
Horiz. %	53.93%	61.38%	210.26%	129.98%	27.18%	242.12%	100.00%	-
EY	5.64	4.96	1.45	2.34	11.20	1.26	3.04	10.84%
YoY %	13.71%	242.07%	-38.03%	-79.11%	788.89%	-58.55%	-	-
Horiz. %	185.53%	163.16%	47.70%	76.97%	368.42%	41.45%	100.00%	-
DY	2.73	2.07	1.89	1.90	2.00	1.94	1.91	6.13%
YoY %	31.88%	9.52%	-0.53%	-5.00%	3.09%	1.57%	-	-
Horiz. %	142.93%	108.38%	98.95%	99.48%	104.71%	101.57%	100.00%	-
P/NAPS	2.63	2.65	3.17	2.87	3.28	4.07	5.04	-10.26%
YoY %	-0.75%	-16.40%	10.45%	-12.50%	-19.41%	-19.25%	-	-
Horiz. %	52.18%	52.58%	62.90%	56.94%	65.08%	80.75%	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