[IOICORP] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 50.47%
YoY- 134.13%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,939,300 2,874,600 3,252,000 3,132,600 3,407,600 3,579,300 4,165,900 -20.76%
PBT 106,000 424,800 490,300 582,300 206,200 659,400 766,800 -73.29%
Tax 173,700 139,700 50,000 31,400 208,200 -110,100 -174,700 -
NP 279,700 564,500 540,300 613,700 414,400 549,300 592,100 -39.37%
-
NP to SH 270,700 567,800 531,000 604,300 401,600 552,000 577,700 -39.69%
-
Tax Rate -163.87% -32.89% -10.20% -5.39% -100.97% 16.70% 22.78% -
Total Cost 2,659,600 2,310,100 2,711,700 2,518,900 2,993,200 3,030,000 3,573,800 -17.89%
-
Net Worth 13,674,498 13,284,858 13,163,175 12,610,922 12,659,756 12,208,616 12,144,648 8.23%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 543,145 - 447,292 - 546,233 - 449,801 13.40%
Div Payout % 200.64% - 84.24% - 136.01% - 77.86% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 13,674,498 13,284,858 13,163,175 12,610,922 12,659,756 12,208,616 12,144,648 8.23%
NOSH 6,389,952 6,386,951 6,389,891 6,401,483 6,426,272 6,425,587 6,425,739 -0.37%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.52% 19.64% 16.61% 19.59% 12.16% 15.35% 14.21% -
ROE 1.98% 4.27% 4.03% 4.79% 3.17% 4.52% 4.76% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 46.00 45.01 50.89 48.94 53.03 55.70 64.83 -20.46%
EPS 4.24 8.89 8.31 9.44 6.28 8.59 8.99 -39.43%
DPS 8.50 0.00 7.00 0.00 8.50 0.00 7.00 13.83%
NAPS 2.14 2.08 2.06 1.97 1.97 1.90 1.89 8.64%
Adjusted Per Share Value based on latest NOSH - 6,401,483
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 47.40 46.35 52.44 50.51 54.95 57.72 67.17 -20.75%
EPS 4.37 9.16 8.56 9.74 6.48 8.90 9.32 -39.67%
DPS 8.76 0.00 7.21 0.00 8.81 0.00 7.25 13.45%
NAPS 2.205 2.1422 2.1226 2.0335 2.0414 1.9686 1.9583 8.23%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.44 4.68 5.10 4.98 5.19 5.34 5.38 -
P/RPS 11.83 10.40 10.02 10.18 9.79 9.59 8.30 26.67%
P/EPS 128.41 52.64 61.37 52.75 83.05 62.16 59.84 66.44%
EY 0.78 1.90 1.63 1.90 1.20 1.61 1.67 -39.82%
DY 1.56 0.00 1.37 0.00 1.64 0.00 1.30 12.93%
P/NAPS 2.54 2.25 2.48 2.53 2.63 2.81 2.85 -7.39%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 21/05/13 21/02/13 19/11/12 27/08/12 30/05/12 23/02/12 -
Price 5.30 5.35 4.90 4.93 5.12 5.23 5.33 -
P/RPS 11.52 11.89 9.63 10.07 9.66 9.39 8.22 25.25%
P/EPS 125.11 60.18 58.97 52.22 81.93 60.88 59.29 64.59%
EY 0.80 1.66 1.70 1.91 1.22 1.64 1.69 -39.28%
DY 1.60 0.00 1.43 0.00 1.66 0.00 1.31 14.27%
P/NAPS 2.48 2.57 2.38 2.50 2.60 2.75 2.82 -8.21%

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