[IOICORP] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 178.21%
YoY- 21.89%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 3,668,700 15,578,700 11,842,600 7,744,700 3,632,400 11,251,700 7,792,000 -39.45%
PBT 315,100 2,352,600 1,694,200 1,113,300 446,800 1,739,800 1,266,100 -60.40%
Tax -142,100 -583,700 -475,300 -315,800 -157,100 -323,500 -217,800 -24.75%
NP 173,000 1,768,900 1,218,900 797,500 289,700 1,416,300 1,048,300 -69.88%
-
NP to SH 167,500 1,725,300 1,183,500 772,300 277,600 1,394,300 1,034,900 -70.26%
-
Tax Rate 45.10% 24.81% 28.05% 28.37% 35.16% 18.59% 17.20% -
Total Cost 3,495,700 13,809,800 10,623,700 6,947,200 3,342,700 9,835,400 6,743,700 -35.44%
-
Net Worth 10,685,328 10,934,879 10,375,709 10,326,859 9,914,127 10,018,119 9,710,439 6.57%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 869,820 372,780 373,260 - 657,439 281,916 -
Div Payout % - 50.42% 31.50% 48.33% - 47.15% 27.24% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 10,685,328 10,934,879 10,375,709 10,326,859 9,914,127 10,018,119 9,710,439 6.57%
NOSH 6,258,100 6,258,100 6,258,100 6,258,100 6,258,100 6,258,100 6,285,198 -0.28%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.72% 11.35% 10.29% 10.30% 7.98% 12.59% 13.45% -
ROE 1.57% 15.78% 11.41% 7.48% 2.80% 13.92% 10.66% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 59.05 250.74 190.61 124.49 58.26 179.70 124.38 -39.11%
EPS 2.70 27.74 19.02 12.40 4.45 22.26 16.52 -70.07%
DPS 0.00 14.00 6.00 6.00 0.00 10.50 4.50 -
NAPS 1.72 1.76 1.67 1.66 1.59 1.60 1.55 7.17%
Adjusted Per Share Value based on latest NOSH - 6,258,100
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 58.62 248.94 189.24 123.75 58.04 179.79 124.51 -39.45%
EPS 2.68 27.57 18.91 12.34 4.44 22.28 16.54 -70.24%
DPS 0.00 13.90 5.96 5.96 0.00 10.51 4.50 -
NAPS 1.7074 1.7473 1.658 1.6502 1.5842 1.6008 1.5517 6.57%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 3.77 3.84 4.12 3.73 3.77 3.76 4.19 -
P/RPS 6.38 1.53 2.16 3.00 6.47 2.09 3.37 52.97%
P/EPS 139.83 13.83 21.63 30.05 84.68 16.88 25.36 211.78%
EY 0.72 7.23 4.62 3.33 1.18 5.92 3.94 -67.76%
DY 0.00 3.65 1.46 1.61 0.00 2.79 1.07 -
P/NAPS 2.19 2.18 2.47 2.25 2.37 2.35 2.70 -13.01%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 23/08/22 20/05/22 23/02/22 24/11/21 24/08/21 21/05/21 -
Price 3.98 4.19 4.40 4.42 3.77 3.89 4.10 -
P/RPS 6.74 1.67 2.31 3.55 6.47 2.16 3.30 60.90%
P/EPS 147.61 15.09 23.10 35.60 84.68 17.47 24.82 227.89%
EY 0.68 6.63 4.33 2.81 1.18 5.72 4.03 -69.43%
DY 0.00 3.34 1.36 1.36 0.00 2.70 1.10 -
P/NAPS 2.31 2.38 2.63 2.66 2.37 2.43 2.65 -8.74%

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