[IOICORP] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 28.95%
YoY- -19.5%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 9,259,200 6,384,600 3,132,600 14,598,900 11,892,800 8,313,500 4,147,600 70.72%
PBT 1,497,400 1,072,600 582,300 1,592,300 1,850,300 1,191,000 424,100 131.69%
Tax 221,100 81,500 31,400 236,200 -436,200 -326,100 -151,300 -
NP 1,718,500 1,154,100 613,700 1,828,500 1,414,100 864,900 272,800 240.70%
-
NP to SH 1,703,000 1,135,400 604,300 1,789,400 1,387,700 835,800 258,100 251.38%
-
Tax Rate -14.77% -7.60% -5.39% -14.83% 23.57% 27.38% 35.68% -
Total Cost 7,540,700 5,230,500 2,518,900 12,770,400 10,478,700 7,448,600 3,874,800 55.81%
-
Net Worth 13,296,696 13,177,036 12,610,922 12,652,759 12,201,217 12,132,144 11,620,739 9.38%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 447,484 447,763 - 995,521 449,518 449,338 - -
Div Payout % 26.28% 39.44% - 55.63% 32.39% 53.76% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 13,296,696 13,177,036 12,610,922 12,652,759 12,201,217 12,132,144 11,620,739 9.38%
NOSH 6,392,642 6,396,619 6,401,483 6,422,720 6,421,693 6,419,124 6,420,298 -0.28%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 18.56% 18.08% 19.59% 12.52% 11.89% 10.40% 6.58% -
ROE 12.81% 8.62% 4.79% 14.14% 11.37% 6.89% 2.22% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 144.84 99.81 48.94 227.30 185.20 129.51 64.60 71.22%
EPS 26.64 17.75 9.44 27.96 21.61 13.02 4.02 252.40%
DPS 7.00 7.00 0.00 15.50 7.00 7.00 0.00 -
NAPS 2.08 2.06 1.97 1.97 1.90 1.89 1.81 9.70%
Adjusted Per Share Value based on latest NOSH - 6,426,272
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 149.30 102.95 50.51 235.41 191.77 134.05 66.88 70.72%
EPS 27.46 18.31 9.74 28.85 22.38 13.48 4.16 251.48%
DPS 7.22 7.22 0.00 16.05 7.25 7.25 0.00 -
NAPS 2.1441 2.1248 2.0335 2.0403 1.9674 1.9563 1.8738 9.39%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 4.68 5.10 4.98 5.19 5.34 5.38 4.65 -
P/RPS 3.23 5.11 10.18 2.28 2.88 4.15 7.20 -41.36%
P/EPS 17.57 28.73 52.75 18.63 24.71 41.32 115.67 -71.49%
EY 5.69 3.48 1.90 5.37 4.05 2.42 0.86 252.02%
DY 1.50 1.37 0.00 2.99 1.31 1.30 0.00 -
P/NAPS 2.25 2.48 2.53 2.63 2.81 2.85 2.57 -8.47%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 21/02/13 19/11/12 27/08/12 30/05/12 23/02/12 18/11/11 -
Price 5.35 4.90 4.93 5.12 5.23 5.33 5.06 -
P/RPS 3.69 4.91 10.07 2.25 2.82 4.12 7.83 -39.41%
P/EPS 20.08 27.61 52.22 18.38 24.20 40.94 125.87 -70.55%
EY 4.98 3.62 1.91 5.44 4.13 2.44 0.79 240.86%
DY 1.31 1.43 0.00 3.03 1.34 1.31 0.00 -
P/NAPS 2.57 2.38 2.50 2.60 2.75 2.82 2.80 -5.54%

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