[IOICORP] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

16-May-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

31-Mar-2017 [#3]

Profit Trend

QoQ- 135.71%

YoY- -38.19%

Quarter Report

Quarterly report 1703.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Annualized Quarter Result
Revenue	9,211,800	8,824,400	14,127,300	9,565,333	9,673,800	9,321,600	11,739,300	-14.88%
YoY %	4.39%	-37.54%	47.69%	-1.12%	3.78%	-20.59%	-	-
Horiz. %	78.47%	75.17%	120.34%	81.48%	82.41%	79.41%	100.00%	-
PBT	2,146,000	1,800,400	1,087,200	777,066	377,000	544,000	965,800	70.03%
YoY %	19.20%	65.60%	39.91%	106.12%	-30.70%	-43.67%	-	-
Horiz. %	222.20%	186.42%	112.57%	80.46%	39.03%	56.33%	100.00%	-
Tax	-214,200	-349,200	-321,100	-185,066	-99,800	-96,000	-319,500	-23.34%
YoY %	38.66%	-8.75%	-73.51%	-85.44%	-3.96%	69.95%	-	-
Horiz. %	67.04%	109.30%	100.50%	57.92%	31.24%	30.05%	100.00%	-
NP	1,931,800	1,451,200	766,100	592,000	277,200	448,000	646,300	107.08%
YoY %	33.12%	89.43%	29.41%	113.56%	-38.12%	-30.68%	-	-
Horiz. %	298.90%	224.54%	118.54%	91.60%	42.89%	69.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,911,800	1,440,000	743,200	567,600	240,800	419,200	629,700	109.24%
YoY %	32.76%	93.76%	30.94%	135.71%	-42.56%	-33.43%	-	-
Horiz. %	303.60%	228.68%	118.02%	90.14%	38.24%	66.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.98%	19.40%	29.53%	23.82%	26.47%	17.65%	33.08%	-
YoY %	-48.56%	-34.30%	23.97%	-10.01%	49.97%	-46.64%	-	-
Horiz. %	30.17%	58.65%	89.27%	72.01%	80.02%	53.36%	100.00%	-
Total Cost	7,280,000	7,373,200	13,361,200	8,973,333	9,396,600	8,873,600	11,093,000	-24.42%
YoY %	-1.26%	-44.82%	48.90%	-4.50%	5.89%	-20.01%	-	-
Horiz. %	65.63%	66.47%	120.45%	80.89%	84.71%	79.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,980,552	7,415,001	7,480,102	7,168,319	7,168,433	7,028,503	7,185,765	7.22%
YoY %	7.63%	-0.87%	4.35%	-0.00%	1.99%	-2.19%	-	-
Horiz. %	111.06%	103.19%	104.10%	99.76%	99.76%	97.81%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	565,551	-	597,151	377,280	565,929	-	504,264	7.92%
YoY %	0.00%	-	58.28%	-33.33%	0.00%	-	-	-
Horiz. %	112.15%	-	118.42%	74.82%	112.23%	-	100.00%	-
Div Payout %	29.58%	-	80.35%	66.47%	235.02%	-	80.08%	-
YoY %	0.00%	-	20.88%	-71.72%	0.00%	-	-	-
Horiz. %	36.94%	-	100.34%	83.00%	293.48%	-	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	7,980,552	7,415,001	7,480,102	7,168,319	7,168,433	7,028,503	7,185,765	7.22%
YoY %	7.63%	-0.87%	4.35%	-0.00%	1.99%	-2.19%	-	-
Horiz. %	111.06%	103.19%	104.10%	99.76%	99.76%	97.81%	100.00%	-
NOSH	6,283,900	6,283,900	6,285,800	6,461,000	6,461,000	6,275,449	6,303,303	-0.20%
YoY %	0.00%	-0.03%	-2.71%	0.00%	2.96%	-0.44%	-	-
Horiz. %	99.69%	99.69%	99.72%	102.50%	102.50%	99.56%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	20.97%	16.45%	5.42%	6.19%	2.87%	4.81%	5.51%	-
YoY %	27.48%	203.51%	-12.44%	115.68%	-40.33%	-12.70%	-	-
Horiz. %	380.58%	298.55%	98.37%	112.34%	52.09%	87.30%	100.00%	-
ROE	23.96%	19.42%	9.94%	7.92%	3.36%	5.96%	8.76%	-
YoY %	23.38%	95.37%	25.51%	135.71%	-43.62%	-31.96%	-	-
Horiz. %	273.52%	221.69%	113.47%	90.41%	38.36%	68.04%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	146.59	140.43	224.75	152.12	153.84	148.54	186.24	-14.71%
YoY %	4.39%	-37.52%	47.75%	-1.12%	3.57%	-20.24%	-	-
Horiz. %	78.71%	75.40%	120.68%	81.68%	82.60%	79.76%	100.00%	-
EPS	30.42	22.92	11.82	9.03	3.84	6.68	9.99	109.65%
YoY %	32.72%	93.91%	30.90%	135.16%	-42.51%	-33.13%	-	-
Horiz. %	304.50%	229.43%	118.32%	90.39%	38.44%	66.87%	100.00%	-
DPS	9.00	0.00	9.50	6.00	9.00	0.00	8.00	8.14%
YoY %	0.00%	0.00%	58.33%	-33.33%	0.00%	0.00%	-	-
Horiz. %	112.50%	0.00%	118.75%	75.00%	112.50%	0.00%	100.00%	-
NAPS	1.27	1.18	1.19	1.14	1.14	1.12	1.14	7.44%
YoY %	7.63%	-0.84%	4.39%	0.00%	1.79%	-1.75%	-	-
Horiz. %	111.40%	103.51%	104.39%	100.00%	100.00%	98.25%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 6,461,000
RPS	147.20	141.01	225.74	152.85	154.58	148.95	187.59	-14.88%
YoY %	4.39%	-37.53%	47.69%	-1.12%	3.78%	-20.60%	-	-
Horiz. %	78.47%	75.17%	120.34%	81.48%	82.40%	79.40%	100.00%	-
EPS	30.55	23.01	11.88	9.07	3.85	6.70	10.06	109.28%
YoY %	32.77%	93.69%	30.98%	135.58%	-42.54%	-33.40%	-	-
Horiz. %	303.68%	228.73%	118.09%	90.16%	38.27%	66.60%	100.00%	-
DPS	9.04	0.00	9.54	6.03	9.04	0.00	8.06	7.92%
YoY %	0.00%	0.00%	58.21%	-33.30%	0.00%	0.00%	-	-
Horiz. %	112.16%	0.00%	118.36%	74.81%	112.16%	0.00%	100.00%	-
NAPS	1.2752	1.1849	1.1953	1.1454	1.1455	1.1231	1.1482	7.22%
YoY %	7.62%	-0.87%	4.36%	-0.01%	1.99%	-2.19%	-	-
Horiz. %	111.06%	103.20%	104.10%	99.76%	99.76%	97.81%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	4.54	4.54	4.45	4.65	4.40	4.45	4.34	-
P/RPS	3.10	3.23	1.98	3.06	2.86	3.00	2.33	20.90%
YoY %	-4.02%	63.13%	-35.29%	6.99%	-4.67%	28.76%	-	-
Horiz. %	133.05%	138.63%	84.98%	131.33%	122.75%	128.76%	100.00%	-
P/EPS	14.92	19.81	37.64	51.51	114.90	66.62	43.44	-50.86%
YoY %	-24.68%	-47.37%	-26.93%	-55.17%	72.47%	53.36%	-	-
Horiz. %	34.35%	45.60%	86.65%	118.58%	264.50%	153.36%	100.00%	-
EY	6.70	5.05	2.66	1.94	0.87	1.50	2.30	103.57%
YoY %	32.67%	89.85%	37.11%	122.99%	-42.00%	-34.78%	-	-
Horiz. %	291.30%	219.57%	115.65%	84.35%	37.83%	65.22%	100.00%	-
DY	1.98	0.00	2.13	1.29	2.05	0.00	1.84	4.99%
YoY %	0.00%	0.00%	65.12%	-37.07%	0.00%	0.00%	-	-
Horiz. %	107.61%	0.00%	115.76%	70.11%	111.41%	0.00%	100.00%	-
P/NAPS	3.57	3.85	3.74	4.08	3.86	3.97	3.81	-4.23%
YoY %	-7.27%	2.94%	-8.33%	5.70%	-2.77%	4.20%	-	-
Horiz. %	93.70%	101.05%	98.16%	107.09%	101.31%	104.20%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	23/02/18	17/11/17	28/08/17	16/05/17	20/02/17	18/11/16	23/08/16	-
Price	4.79	4.44	4.53	4.64	4.63	4.37	4.43	-
P/RPS	3.27	3.16	2.02	3.05	3.01	2.94	2.38	23.51%
YoY %	3.48%	56.44%	-33.77%	1.33%	2.38%	23.53%	-	-
Horiz. %	137.39%	132.77%	84.87%	128.15%	126.47%	123.53%	100.00%	-
P/EPS	15.74	19.38	38.31	51.40	120.90	65.42	44.34	-49.77%
YoY %	-18.78%	-49.41%	-25.47%	-57.49%	84.81%	47.54%	-	-
Horiz. %	35.50%	43.71%	86.40%	115.92%	272.67%	147.54%	100.00%	-
EY	6.35	5.16	2.61	1.95	0.83	1.53	2.26	98.74%
YoY %	23.06%	97.70%	33.85%	134.94%	-45.75%	-32.30%	-	-
Horiz. %	280.97%	228.32%	115.49%	86.28%	36.73%	67.70%	100.00%	-
DY	1.88	0.00	2.10	1.29	1.94	0.00	1.81	2.55%
YoY %	0.00%	0.00%	62.79%	-33.51%	0.00%	0.00%	-	-
Horiz. %	103.87%	0.00%	116.02%	71.27%	107.18%	0.00%	100.00%	-
P/NAPS	3.77	3.76	3.81	4.07	4.06	3.90	3.89	-2.06%
YoY %	0.27%	-1.31%	-6.39%	0.25%	4.10%	0.26%	-	-
Horiz. %	96.92%	96.66%	97.94%	104.63%	104.37%	100.26%	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