[IOICORP] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

19-Feb-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

31-Dec-2015 [#2]

Profit Trend

QoQ- 100.39%

YoY- -97.04%

Quarter Report

Quarterly report 1512.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Annualized Quarter Result
Revenue	9,321,600	11,739,300	11,894,933	12,110,400	12,346,800	11,541,500	11,479,066	-12.92%
YoY %	-20.59%	-1.31%	-1.78%	-1.91%	6.98%	0.54%	-	-
Horiz. %	81.21%	102.27%	103.62%	105.50%	107.56%	100.54%	100.00%	-
PBT	544,000	965,800	1,320,400	445,000	-2,762,400	316,400	338,133	37.18%
YoY %	-43.67%	-26.86%	196.72%	116.11%	-973.07%	-6.43%	-	-
Horiz. %	160.88%	285.63%	390.50%	131.61%	-816.96%	93.57%	100.00%	-
Tax	-96,000	-319,500	-379,200	-404,200	-204,800	-261,600	-316,133	-54.72%
YoY %	69.95%	15.74%	6.19%	-97.36%	21.71%	17.25%	-	-
Horiz. %	30.37%	101.07%	119.95%	127.86%	64.78%	82.75%	100.00%	-
NP	448,000	646,300	941,200	40,800	-2,967,200	54,800	22,000	641.62%
YoY %	-30.68%	-31.33%	2,206.86%	101.38%	-5,514.60%	149.09%	-	-
Horiz. %	2,036.36%	2,937.73%	4,278.18%	185.45%	-13,487.27%	249.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	419,200	629,700	918,266	11,600	-2,977,600	51,900	10,933	1029.54%
YoY %	-33.43%	-31.43%	7,816.09%	100.39%	-5,837.19%	374.71%	-	-
Horiz. %	3,834.26%	5,759.63%	8,399.03%	106.10%	-27,234.98%	474.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.65%	33.08%	28.72%	90.83%	-	82.68%	93.49%	-
YoY %	-46.64%	15.18%	-68.38%	0.00%	-	-11.56%	-	-
Horiz. %	18.88%	35.38%	30.72%	97.15%	-	88.44%	100.00%	-
Total Cost	8,873,600	11,093,000	10,953,733	12,069,600	15,314,000	11,486,700	11,457,066	-15.62%
YoY %	-20.01%	1.27%	-9.25%	-21.19%	33.32%	0.26%	-	-
Horiz. %	77.45%	96.82%	95.61%	105.35%	133.66%	100.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,028,503	7,185,765	5,233,996	4,897,777	4,169,947	7,131,514	4,983,076	25.69%
YoY %	-2.19%	37.29%	6.86%	17.45%	-41.53%	43.11%	-	-
Horiz. %	141.05%	144.20%	105.04%	98.29%	83.68%	143.11%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	-	504,264	294,280	451,111	-	573,068	378,461	-
YoY %	-	71.36%	-34.77%	0.00%	-	51.42%	-	-
Horiz. %	-	133.24%	77.76%	119.20%	-	151.42%	100.00%	-
Div Payout %	-	80.08%	32.05%	3,888.89%	-	1,104.18%	3,461.54%	-
YoY %	-	149.86%	-99.18%	0.00%	-	-68.10%	-	-
Horiz. %	-	2.31%	0.93%	112.35%	-	31.90%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	7,028,503	7,185,765	5,233,996	4,897,777	4,169,947	7,131,514	4,983,076	25.69%
YoY %	-2.19%	37.29%	6.86%	17.45%	-41.53%	43.11%	-	-
Horiz. %	141.05%	144.20%	105.04%	98.29%	83.68%	143.11%	100.00%	-
NOSH	6,275,449	6,303,303	6,306,020	6,444,444	6,318,101	6,367,423	6,307,692	-0.34%
YoY %	-0.44%	-0.04%	-2.15%	2.00%	-0.77%	0.95%	-	-
Horiz. %	99.49%	99.93%	99.97%	102.17%	100.17%	100.95%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	4.81%	5.51%	7.91%	0.34%	-24.03%	0.47%	0.19%	-
YoY %	-12.70%	-30.34%	2,226.47%	101.41%	-5,212.77%	147.37%	-	-
Horiz. %	2,531.58%	2,900.00%	4,163.16%	178.95%	-12,647.37%	247.37%	100.00%	-
ROE	5.96%	8.76%	17.54%	0.24%	-71.41%	0.73%	0.22%	-
YoY %	-31.96%	-50.06%	7,208.33%	100.34%	-9,882.19%	231.82%	-	-
Horiz. %	2,709.09%	3,981.82%	7,972.73%	109.09%	-32,459.09%	331.82%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	148.54	186.24	188.63	187.92	195.42	181.26	181.99	-12.63%
YoY %	-20.24%	-1.27%	0.38%	-3.84%	7.81%	-0.40%	-	-
Horiz. %	81.62%	102.34%	103.65%	103.26%	107.38%	99.60%	100.00%	-
EPS	6.68	9.99	14.56	0.18	-47.12	0.82	0.17	1048.10%
YoY %	-33.13%	-31.39%	7,988.89%	100.38%	-5,846.34%	382.35%	-	-
Horiz. %	3,929.41%	5,876.47%	8,564.71%	105.88%	-27,717.65%	482.35%	100.00%	-
DPS	0.00	8.00	4.67	7.00	0.00	9.00	6.00	-
YoY %	0.00%	71.31%	-33.29%	0.00%	0.00%	50.00%	-	-
Horiz. %	0.00%	133.33%	77.83%	116.67%	0.00%	150.00%	100.00%	-
NAPS	1.12	1.14	0.83	0.76	0.66	1.12	0.79	26.12%
YoY %	-1.75%	37.35%	9.21%	15.15%	-41.07%	41.77%	-	-
Horiz. %	141.77%	144.30%	105.06%	96.20%	83.54%	141.77%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 6,297,132
RPS	148.95	187.59	190.07	193.52	197.29	184.42	183.43	-12.92%
YoY %	-20.60%	-1.30%	-1.78%	-1.91%	6.98%	0.54%	-	-
Horiz. %	81.20%	102.27%	103.62%	105.50%	107.56%	100.54%	100.00%	-
EPS	6.70	10.06	14.67	0.19	-47.58	0.83	0.17	1050.38%
YoY %	-33.40%	-31.42%	7,621.05%	100.40%	-5,832.53%	388.24%	-	-
Horiz. %	3,941.18%	5,917.65%	8,629.41%	111.76%	-27,988.24%	488.24%	100.00%	-
DPS	0.00	8.06	4.70	7.21	0.00	9.16	6.05	-
YoY %	0.00%	71.49%	-34.81%	0.00%	0.00%	51.40%	-	-
Horiz. %	0.00%	133.22%	77.69%	119.17%	0.00%	151.40%	100.00%	-
NAPS	1.1231	1.1482	0.8364	0.7826	0.6663	1.1396	0.7963	25.68%
YoY %	-2.19%	37.28%	6.87%	17.45%	-41.53%	43.11%	-	-
Horiz. %	141.04%	144.19%	105.04%	98.28%	83.67%	143.11%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	4.45	4.34	4.57	4.46	4.07	4.06	4.59	-
P/RPS	3.00	2.33	2.42	2.37	2.08	2.24	2.52	12.29%
YoY %	28.76%	-3.72%	2.11%	13.94%	-7.14%	-11.11%	-	-
Horiz. %	119.05%	92.46%	96.03%	94.05%	82.54%	88.89%	100.00%	-
P/EPS	66.62	43.44	31.38	2,477.78	-8.64	498.11	2,648.08	-91.35%
YoY %	53.36%	38.43%	-98.73%	28,778.01%	-101.73%	-81.19%	-	-
Horiz. %	2.52%	1.64%	1.19%	93.57%	-0.33%	18.81%	100.00%	-
EY	1.50	2.30	3.19	0.04	-11.58	0.20	0.04	1012.97%
YoY %	-34.78%	-27.90%	7,875.00%	100.35%	-5,890.00%	400.00%	-	-
Horiz. %	3,750.00%	5,750.00%	7,975.00%	100.00%	-28,950.00%	500.00%	100.00%	-
DY	0.00	1.84	1.02	1.57	0.00	2.22	1.31	-
YoY %	0.00%	80.39%	-35.03%	0.00%	0.00%	69.47%	-	-
Horiz. %	0.00%	140.46%	77.86%	119.85%	0.00%	169.47%	100.00%	-
P/NAPS	3.97	3.81	5.51	5.87	6.17	3.63	5.81	-22.36%
YoY %	4.20%	-30.85%	-6.13%	-4.86%	69.97%	-37.52%	-	-
Horiz. %	68.33%	65.58%	94.84%	101.03%	106.20%	62.48%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	18/11/16	23/08/16	18/05/16	19/02/16	16/11/15	24/08/15	14/05/15	-
Price	4.37	4.43	4.18	4.75	4.17	3.93	4.21	-
P/RPS	2.94	2.38	2.22	2.53	2.13	2.17	2.31	17.39%
YoY %	23.53%	7.21%	-12.25%	18.78%	-1.84%	-6.06%	-	-
Horiz. %	127.27%	103.03%	96.10%	109.52%	92.21%	93.94%	100.00%	-
P/EPS	65.42	44.34	28.71	2,638.89	-8.85	482.16	2,428.85	-90.95%
YoY %	47.54%	54.44%	-98.91%	29,917.97%	-101.84%	-80.15%	-	-
Horiz. %	2.69%	1.83%	1.18%	108.65%	-0.36%	19.85%	100.00%	-
EY	1.53	2.26	3.48	0.04	-11.30	0.21	0.04	1027.72%
YoY %	-32.30%	-35.06%	8,600.00%	100.35%	-5,480.95%	425.00%	-	-
Horiz. %	3,825.00%	5,650.00%	8,700.00%	100.00%	-28,250.00%	525.00%	100.00%	-
DY	0.00	1.81	1.12	1.47	0.00	2.29	1.43	-
YoY %	0.00%	61.61%	-23.81%	0.00%	0.00%	60.14%	-	-
Horiz. %	0.00%	126.57%	78.32%	102.80%	0.00%	160.14%	100.00%	-
P/NAPS	3.90	3.89	5.04	6.25	6.32	3.51	5.33	-18.75%
YoY %	0.26%	-22.82%	-19.36%	-1.11%	80.06%	-34.15%	-	-
Horiz. %	73.17%	72.98%	94.56%	117.26%	118.57%	65.85%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: SMART ASIA CHEMICAL BHD

MQ Trader

MQ Trading Signals

2024-05-10 11:00:00

EMA 5

10 Mins

BUY

2024-05-10 10:00:00

EMA 5

5 Mins

BUY

2024-05-10 09:55:00

EMA 5

5 Mins

SELL

2024-05-10 09:50:00

EMA 5

5 Mins

BUY

2024-05-10 09:40:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

PTRANS

PERAK TRANSIT BERHAD

342

HLIND

HONG LEONG INDUSTRIES BHD

339

VSTECS

VSTECS BERHAD

334

YTLPOWR

YTL POWER INTERNATIONAL BHD

302

SNS

SNS NETWORK TECHNOLOGY BERHAD

227

PBBANK

PUBLIC BANK BHD

219

INARI

INARI AMERTRON BERHAD

218

Daily Stocks

HSI-CXG

0.20

+0.035

181,957,700

HSI-HUT

0.15

-0.04

111,966,800

MRCB

0.71

+0.02

68,390,300

PMHLDG

0.285

-0.01

63,886,400

TOPGLOV

0.945

+0.03

59,566,600

ICONIC

0.12

0.00

57,131,400

AHB

0.16

+0.015

53,608,100

MYEG

0.985

0.00

46,569,900

SNS

0.50

-0.03

46,062,900

ICONIC-WA

0.045

0.00

45,879,800

More active Stocks

SBAGAN

5.61

+0.64

435,200

KLUANG

5.30

+0.49

130,800

KUCHAI

2.15

+0.32

1,139,100

NESTLE

128.80

+0.30

2,900

KOBAY

2.15

+0.22

6,321,200

HSI-CVK

1.42

+0.21

100

MCEHLDG

1.91

+0.20

6,025,900

MCEHLDG-WA

1.25

+0.16

1,740,700

SAM

5.53

+0.16

500,400

HSI-CVY

0.76

+0.16

75,000

More gainer Stocks

DLADY

32.48

-0.90

68,700

HEIM

23.60

-0.30

25,800

PPB

15.58

-0.22

199,000

AJI

19.08

-0.20

226,400

PETGAS

18.06

-0.20

43,200

HSI-HS6

0.385

-0.18

247,700

KLK

22.74

-0.18

92,800

HSI-HUY

0.715

-0.155

21,300

MPI

30.86

-0.14

42,900

NSOP

3.76

-0.14

1,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More