[IOICORP] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 66.03%
YoY- -17.16%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 6,384,600 3,132,600 14,598,900 11,892,800 8,313,500 4,147,600 16,154,251 -45.99%
PBT 1,072,600 582,300 1,592,300 1,850,300 1,191,000 424,100 2,863,612 -47.88%
Tax 81,500 31,400 236,200 -436,200 -326,100 -151,300 -573,099 -
NP 1,154,100 613,700 1,828,500 1,414,100 864,900 272,800 2,290,513 -36.54%
-
NP to SH 1,135,400 604,300 1,789,400 1,387,700 835,800 258,100 2,222,899 -35.97%
-
Tax Rate -7.60% -5.39% -14.83% 23.57% 27.38% 35.68% 20.01% -
Total Cost 5,230,500 2,518,900 12,770,400 10,478,700 7,448,600 3,874,800 13,863,738 -47.63%
-
Net Worth 13,177,036 12,610,922 12,652,759 12,201,217 12,132,144 11,620,739 11,962,075 6.63%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 447,763 - 995,521 449,518 449,338 - 1,087,461 -44.50%
Div Payout % 39.44% - 55.63% 32.39% 53.76% - 48.92% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 13,177,036 12,610,922 12,652,759 12,201,217 12,132,144 11,620,739 11,962,075 6.63%
NOSH 6,396,619 6,401,483 6,422,720 6,421,693 6,419,124 6,420,298 6,396,831 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 18.08% 19.59% 12.52% 11.89% 10.40% 6.58% 14.18% -
ROE 8.62% 4.79% 14.14% 11.37% 6.89% 2.22% 18.58% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 99.81 48.94 227.30 185.20 129.51 64.60 252.54 -45.99%
EPS 17.75 9.44 27.96 21.61 13.02 4.02 34.75 -35.97%
DPS 7.00 0.00 15.50 7.00 7.00 0.00 17.00 -44.50%
NAPS 2.06 1.97 1.97 1.90 1.89 1.81 1.87 6.63%
Adjusted Per Share Value based on latest NOSH - 6,425,587
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 102.02 50.06 233.28 190.04 132.84 66.28 258.13 -45.99%
EPS 18.14 9.66 28.59 22.17 13.36 4.12 35.52 -35.97%
DPS 7.15 0.00 15.91 7.18 7.18 0.00 17.38 -44.53%
NAPS 2.1056 2.0151 2.0218 1.9497 1.9386 1.8569 1.9115 6.62%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 5.10 4.98 5.19 5.34 5.38 4.65 5.30 -
P/RPS 5.11 10.18 2.28 2.88 4.15 7.20 2.10 80.42%
P/EPS 28.73 52.75 18.63 24.71 41.32 115.67 15.25 52.24%
EY 3.48 1.90 5.37 4.05 2.42 0.86 6.56 -34.34%
DY 1.37 0.00 2.99 1.31 1.30 0.00 3.21 -43.16%
P/NAPS 2.48 2.53 2.63 2.81 2.85 2.57 2.83 -8.38%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 19/11/12 27/08/12 30/05/12 23/02/12 18/11/11 24/08/11 -
Price 4.90 4.93 5.12 5.23 5.33 5.06 4.67 -
P/RPS 4.91 10.07 2.25 2.82 4.12 7.83 1.85 91.12%
P/EPS 27.61 52.22 18.38 24.20 40.94 125.87 13.44 61.24%
EY 3.62 1.91 5.44 4.13 2.44 0.79 7.44 -38.00%
DY 1.43 0.00 3.03 1.34 1.31 0.00 3.64 -46.20%
P/NAPS 2.38 2.50 2.60 2.75 2.82 2.80 2.50 -3.21%

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