[IOICORP] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -14.69%
YoY- 70.9%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 11,479,066 11,701,200 11,973,600 11,910,600 12,105,600 12,358,600 12,959,600 -7.77%
PBT 338,133 725,800 1,073,200 1,670,800 1,650,400 1,555,600 1,162,000 -56.12%
Tax -316,133 -313,600 -350,800 1,718,900 2,332,266 48,200 68,800 -
NP 22,000 412,200 722,400 3,389,700 3,982,666 1,603,800 1,230,800 -93.18%
-
NP to SH 10,933 392,400 706,800 3,373,000 3,954,000 1,577,800 1,207,200 -95.66%
-
Tax Rate 93.49% 43.21% 32.69% -102.88% -141.32% -3.10% -5.92% -
Total Cost 11,457,066 11,289,000 11,251,200 8,520,900 8,122,933 10,754,800 11,728,800 -1.55%
-
Net Worth 4,983,076 5,460,582 5,402,698 6,053,939 5,742,147 4,471,497 13,683,306 -49.03%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 378,461 571,456 - 1,274,513 680,550 1,022,056 - -
Div Payout % 3,461.54% 145.63% - 37.79% 17.21% 64.78% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 4,983,076 5,460,582 5,402,698 6,053,939 5,742,147 4,471,497 13,683,306 -49.03%
NOSH 6,307,692 6,349,514 6,356,115 6,372,567 6,380,163 6,387,854 6,394,068 -0.90%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.19% 3.52% 6.03% 28.46% 32.90% 12.98% 9.50% -
ROE 0.22% 7.19% 13.08% 55.72% 68.86% 35.29% 8.82% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 181.99 184.28 188.38 186.90 189.74 193.47 202.68 -6.93%
EPS 0.17 6.18 11.12 52.93 61.97 24.70 18.88 -95.68%
DPS 6.00 9.00 0.00 20.00 10.67 16.00 0.00 -
NAPS 0.79 0.86 0.85 0.95 0.90 0.70 2.14 -48.57%
Adjusted Per Share Value based on latest NOSH - 6,347,351
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 183.43 186.98 191.33 190.32 193.44 197.48 207.09 -7.77%
EPS 0.17 6.27 11.29 53.90 63.18 25.21 19.29 -95.74%
DPS 6.05 9.13 0.00 20.37 10.87 16.33 0.00 -
NAPS 0.7963 0.8726 0.8633 0.9674 0.9176 0.7145 2.1865 -49.03%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 4.59 4.80 4.81 5.25 4.80 4.71 5.36 -
P/RPS 2.52 2.60 2.55 2.81 2.53 2.43 2.64 -3.05%
P/EPS 2,648.08 77.67 43.26 9.92 7.75 19.07 28.39 1962.42%
EY 0.04 1.29 2.31 10.08 12.91 5.24 3.52 -94.95%
DY 1.31 1.88 0.00 3.81 2.22 3.40 0.00 -
P/NAPS 5.81 5.58 5.66 5.53 5.33 6.73 2.50 75.54%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 14/05/15 13/02/15 17/11/14 20/08/14 22/05/14 25/02/14 18/11/13 -
Price 4.21 4.81 4.70 5.00 5.19 4.73 5.46 -
P/RPS 2.31 2.61 2.49 2.68 2.74 2.44 2.69 -9.66%
P/EPS 2,428.85 77.83 42.27 9.45 8.37 19.15 28.92 1822.97%
EY 0.04 1.28 2.37 10.59 11.94 5.22 3.46 -94.90%
DY 1.43 1.87 0.00 4.00 2.06 3.38 0.00 -
P/NAPS 5.33 5.59 5.53 5.26 5.77 6.76 2.55 63.55%

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
Post a Comment