[IOICORP] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 6.93%
YoY- 2.86%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,939,400 3,239,900 2,939,300 2,874,600 3,252,000 3,132,600 3,407,600 -9.35%
PBT 487,300 290,500 106,000 424,800 490,300 582,300 206,200 77.14%
Tax 7,000 17,200 173,700 139,700 50,000 31,400 208,200 -89.51%
NP 494,300 307,700 279,700 564,500 540,300 613,700 414,400 12.43%
-
NP to SH 487,100 301,800 270,700 567,800 531,000 604,300 401,600 13.69%
-
Tax Rate -1.44% -5.92% -163.87% -32.89% -10.20% -5.39% -100.97% -
Total Cost 2,445,100 2,932,200 2,659,600 2,310,100 2,711,700 2,518,900 2,993,200 -12.58%
-
Net Worth 4,474,671 13,683,306 13,674,498 13,284,858 13,163,175 12,610,922 12,659,756 -49.91%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 511,391 - 543,145 - 447,292 - 546,233 -4.28%
Div Payout % 104.99% - 200.64% - 84.24% - 136.01% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 4,474,671 13,683,306 13,674,498 13,284,858 13,163,175 12,610,922 12,659,756 -49.91%
NOSH 6,392,388 6,394,068 6,389,952 6,386,951 6,389,891 6,401,483 6,426,272 -0.35%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.82% 9.50% 9.52% 19.64% 16.61% 19.59% 12.16% -
ROE 10.89% 2.21% 1.98% 4.27% 4.03% 4.79% 3.17% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.98 50.67 46.00 45.01 50.89 48.94 53.03 -9.04%
EPS 7.62 4.72 4.24 8.89 8.31 9.44 6.28 13.72%
DPS 8.00 0.00 8.50 0.00 7.00 0.00 8.50 -3.95%
NAPS 0.70 2.14 2.14 2.08 2.06 1.97 1.97 -49.73%
Adjusted Per Share Value based on latest NOSH - 6,386,951
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 47.40 52.24 47.40 46.35 52.44 50.51 54.95 -9.35%
EPS 7.85 4.87 4.37 9.16 8.56 9.74 6.48 13.59%
DPS 8.25 0.00 8.76 0.00 7.21 0.00 8.81 -4.27%
NAPS 0.7215 2.2064 2.205 2.1422 2.1226 2.0335 2.0414 -49.91%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.71 5.36 5.44 4.68 5.10 4.98 5.19 -
P/RPS 10.24 10.58 11.83 10.40 10.02 10.18 9.79 3.03%
P/EPS 61.81 113.56 128.41 52.64 61.37 52.75 83.05 -17.83%
EY 1.62 0.88 0.78 1.90 1.63 1.90 1.20 22.08%
DY 1.70 0.00 1.56 0.00 1.37 0.00 1.64 2.41%
P/NAPS 6.73 2.50 2.54 2.25 2.48 2.53 2.63 86.76%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 18/11/13 21/08/13 21/05/13 21/02/13 19/11/12 27/08/12 -
Price 4.73 5.46 5.30 5.35 4.90 4.93 5.12 -
P/RPS 10.29 10.78 11.52 11.89 9.63 10.07 9.66 4.28%
P/EPS 62.07 115.68 125.11 60.18 58.97 52.22 81.93 -16.85%
EY 1.61 0.86 0.80 1.66 1.70 1.91 1.22 20.25%
DY 1.69 0.00 1.60 0.00 1.43 0.00 1.66 1.19%
P/NAPS 6.76 2.55 2.48 2.57 2.38 2.50 2.60 88.75%

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