Highlights

[IOICORP] YoY Quarter Result on 2018-03-31 [#3]

Stock [IOICORP]: IOI CORP BHD
Announcement Date 16-May-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Mar-2018  [#3]
Profit Trend QoQ -     247.17%    YoY -     577.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,311,300 2,337,100 2,866,000 2,758,700 2,899,900 2,874,600 3,579,300 -7.03%
  YoY % -1.10% -18.45% 3.89% -4.87% 0.88% -19.69% -
  Horiz. % 64.57% 65.29% 80.07% 77.07% 81.02% 80.31% 100.00%
PBT 430,700 394,300 836,700 -109,200 460,000 424,800 659,400 -6.85%
  YoY % 9.23% -52.87% 866.21% -123.74% 8.29% -35.58% -
  Horiz. % 65.32% 59.80% 126.89% -16.56% 69.76% 64.42% 100.00%
Tax 1,640,200 -88,900 -104,700 -80,300 1,725,100 139,700 -110,100 -
  YoY % 1,944.99% 15.09% -30.39% -104.65% 1,134.86% 226.88% -
  Horiz. % -1,489.74% 80.74% 95.10% 72.93% -1,566.85% -126.88% 100.00%
NP 2,070,900 305,400 732,000 -189,500 2,185,100 564,500 549,300 24.74%
  YoY % 578.09% -58.28% 486.28% -108.67% 287.09% 2.77% -
  Horiz. % 377.01% 55.60% 133.26% -34.50% 397.80% 102.77% 100.00%
NP to SH 2,068,800 305,300 729,400 -188,000 2,176,600 567,800 552,000 24.62%
  YoY % 577.63% -58.14% 487.98% -108.64% 283.34% 2.86% -
  Horiz. % 374.78% 55.31% 132.14% -34.06% 394.31% 102.86% 100.00%
Tax Rate -380.82 % 22.55 % 12.51 % - % -375.02 % -32.89 % 16.70 % -
  YoY % -1,788.78% 80.26% 0.00% 0.00% -1,040.22% -296.95% -
  Horiz. % -2,280.36% 135.03% 74.91% 0.00% -2,245.63% -196.95% 100.00%
Total Cost 240,400 2,031,700 2,134,000 2,948,200 714,800 2,310,100 3,030,000 -34.44%
  YoY % -88.17% -4.79% -27.62% 312.45% -69.06% -23.76% -
  Horiz. % 7.93% 67.05% 70.43% 97.30% 23.59% 76.24% 100.00%
Net Worth 9,111,655 7,168,319 5,228,720 5,034,576 5,727,894 13,284,858 12,208,616 -4.76%
  YoY % 27.11% 37.10% 3.86% -12.10% -56.88% 8.82% -
  Horiz. % 74.63% 58.72% 42.83% 41.24% 46.92% 108.82% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 9,111,655 7,168,319 5,228,720 5,034,576 5,727,894 13,284,858 12,208,616 -4.76%
  YoY % 27.11% 37.10% 3.86% -12.10% -56.88% 8.82% -
  Horiz. % 74.63% 58.72% 42.83% 41.24% 46.92% 108.82% 100.00%
NOSH 6,283,900 6,288,000 6,299,663 6,372,881 6,364,327 6,386,951 6,425,587 -0.37%
  YoY % -0.07% -0.19% -1.15% 0.13% -0.35% -0.60% -
  Horiz. % 97.79% 97.86% 98.04% 99.18% 99.05% 99.40% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 89.60 % 13.07 % 25.54 % -6.87 % 75.35 % 19.64 % 15.35 % 34.17%
  YoY % 585.54% -48.83% 471.76% -109.12% 283.66% 27.95% -
  Horiz. % 583.71% 85.15% 166.38% -44.76% 490.88% 127.95% 100.00%
ROE 22.70 % 4.26 % 13.95 % -3.73 % 38.00 % 4.27 % 4.52 % 30.85%
  YoY % 432.86% -69.46% 473.99% -109.82% 789.93% -5.53% -
  Horiz. % 502.21% 94.25% 308.63% -82.52% 840.71% 94.47% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 36.78 37.17 45.49 43.29 45.56 45.01 55.70 -6.68%
  YoY % -1.05% -18.29% 5.08% -4.98% 1.22% -19.19% -
  Horiz. % 66.03% 66.73% 81.67% 77.72% 81.80% 80.81% 100.00%
EPS 32.92 4.86 11.57 -2.95 34.20 8.89 8.59 25.08%
  YoY % 577.37% -57.99% 492.20% -108.63% 284.70% 3.49% -
  Horiz. % 383.24% 56.58% 134.69% -34.34% 398.14% 103.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4500 1.1400 0.8300 0.7900 0.9000 2.0800 1.9000 -4.40%
  YoY % 27.19% 37.35% 5.06% -12.22% -56.73% 9.47% -
  Horiz. % 76.32% 60.00% 43.68% 41.58% 47.37% 109.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 6,284,398
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 36.78 37.19 45.60 43.90 46.14 45.74 56.96 -7.03%
  YoY % -1.10% -18.44% 3.87% -4.85% 0.87% -19.70% -
  Horiz. % 64.57% 65.29% 80.06% 77.07% 81.00% 80.30% 100.00%
EPS 32.92 4.86 11.61 -2.99 34.63 9.04 8.78 24.63%
  YoY % 577.37% -58.14% 488.29% -108.63% 283.08% 2.96% -
  Horiz. % 374.94% 55.35% 132.23% -34.05% 394.42% 102.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4499 1.1407 0.8320 0.8011 0.9114 2.1139 1.9427 -4.76%
  YoY % 27.11% 37.10% 3.86% -12.10% -56.89% 8.81% -
  Horiz. % 74.63% 58.72% 42.83% 41.24% 46.91% 108.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 4.7900 4.6500 4.5700 4.5900 4.8000 4.6800 5.3400 -
P/RPS 13.02 12.51 10.05 10.60 10.53 10.40 9.59 5.23%
  YoY % 4.08% 24.48% -5.19% 0.66% 1.25% 8.45% -
  Horiz. % 135.77% 130.45% 104.80% 110.53% 109.80% 108.45% 100.00%
P/EPS 14.55 95.77 39.47 -155.59 14.04 52.64 62.16 -21.49%
  YoY % -84.81% 142.64% 125.37% -1,208.19% -73.33% -15.32% -
  Horiz. % 23.41% 154.07% 63.50% -250.31% 22.59% 84.68% 100.00%
EY 6.87 1.04 2.53 -0.64 7.13 1.90 1.61 27.34%
  YoY % 560.58% -58.89% 495.31% -108.98% 275.26% 18.01% -
  Horiz. % 426.71% 64.60% 157.14% -39.75% 442.86% 118.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.30 4.08 5.51 5.81 5.33 2.25 2.81 2.71%
  YoY % -19.12% -25.95% -5.16% 9.01% 136.89% -19.93% -
  Horiz. % 117.44% 145.20% 196.09% 206.76% 189.68% 80.07% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 16/05/17 18/05/16 14/05/15 22/05/14 21/05/13 30/05/12 -
Price 4.7500 4.6400 4.1800 4.2100 5.1900 5.3500 5.2300 -
P/RPS 12.91 12.48 9.19 9.73 11.39 11.89 9.39 5.45%
  YoY % 3.45% 35.80% -5.55% -14.57% -4.21% 26.62% -
  Horiz. % 137.49% 132.91% 97.87% 103.62% 121.30% 126.62% 100.00%
P/EPS 14.43 95.57 36.10 -142.71 15.18 60.18 60.88 -21.32%
  YoY % -84.90% 164.74% 125.30% -1,040.12% -74.78% -1.15% -
  Horiz. % 23.70% 156.98% 59.30% -234.41% 24.93% 98.85% 100.00%
EY 6.93 1.05 2.77 -0.70 6.59 1.66 1.64 27.14%
  YoY % 560.00% -62.09% 495.71% -110.62% 296.99% 1.22% -
  Horiz. % 422.56% 64.02% 168.90% -42.68% 401.83% 101.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.28 4.07 5.04 5.33 5.77 2.57 2.75 2.98%
  YoY % -19.41% -19.25% -5.44% -7.63% 124.51% -6.55% -
  Horiz. % 119.27% 148.00% 183.27% 193.82% 209.82% 93.45% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

532  279  530  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRCB 0.69-0.05 
 APFT 0.03+0.005 
 MYEG 0.905+0.045 
 MRCB-WA 0.0050.00 
 BORNOIL 0.060.00 
 HUAAN 0.315+0.035 
 NOVAMSC 0.185-0.005 
 GKENT 1.40+0.11 
 HSI-C3I 0.425+0.005 
 SAPNRG 0.595+0.005 

TOP ARTICLES

1. LCTITAN – TIMELY EXPANSION TO BENEFIT FROM ZERO GST AND CHINA BLUE SKY POLICY (Davidtslim) Davidtslim sharing
2. Must read if you are stuck largely in JAKS Herbert
3. MRCB: Not-A-Gold-Mine? Really? MRCB stock analysis
4. [ V.S. Industry ] 高净现金股王之一 : 有没有捞底机会??? [ V.S. Industry ] 高净现金股王之一 : 有没有捞底机会???
5. [ UMWOG / VELESTO Energy ] 会随着国际油价的走势吗 ??? - J4 Investing Capital [ UMWOG / VELESTO Energy ] 会随着国际油价的走势吗 ???
Partners & Brokers