[IOICORP] QoQ Quarter Result on 31-Mar-2018 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 247.17%
YoY- 577.63%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,880,600 1,875,700 1,802,100 2,311,300 2,399,800 2,206,100 3,697,600 -36.20%
PBT 239,000 195,200 67,000 430,700 622,900 450,100 377,200 -26.16%
Tax -43,400 -54,000 -35,500 1,640,200 -19,800 -87,300 -55,100 -14.67%
NP 195,600 141,200 31,500 2,070,900 603,100 362,800 322,100 -28.22%
-
NP to SH 195,500 143,800 35,800 2,068,800 595,900 360,000 317,500 -27.55%
-
Tax Rate 18.16% 27.66% 52.99% -380.82% 3.18% 19.40% 14.61% -
Total Cost 1,685,000 1,734,500 1,770,600 240,400 1,796,700 1,843,300 3,375,500 -36.99%
-
Net Worth 9,175,303 8,986,725 9,175,222 9,111,655 7,980,552 7,415,001 7,480,102 14.54%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 219,955 - 282,797 - 282,775 - 314,290 -21.12%
Div Payout % 112.51% - 789.94% - 47.45% - 98.99% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 9,175,303 8,986,725 9,175,222 9,111,655 7,980,552 7,415,001 7,480,102 14.54%
NOSH 6,284,453 6,284,423 6,284,398 6,284,286 6,283,900 6,283,900 6,285,800 -0.01%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.40% 7.53% 1.75% 89.60% 25.13% 16.45% 8.71% -
ROE 2.13% 1.60% 0.39% 22.70% 7.47% 4.86% 4.24% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 29.92 29.85 28.68 36.78 38.19 35.11 58.82 -36.19%
EPS 3.11 2.29 0.57 32.92 9.48 5.73 5.05 -27.55%
DPS 3.50 0.00 4.50 0.00 4.50 0.00 5.00 -21.11%
NAPS 1.46 1.43 1.46 1.45 1.27 1.18 1.19 14.56%
Adjusted Per Share Value based on latest NOSH - 6,284,286
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 30.32 30.25 29.06 37.27 38.70 35.57 59.62 -36.20%
EPS 3.15 2.32 0.58 33.36 9.61 5.80 5.12 -27.59%
DPS 3.55 0.00 4.56 0.00 4.56 0.00 5.07 -21.09%
NAPS 1.4795 1.4491 1.4795 1.4692 1.2869 1.1957 1.2062 14.54%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 4.45 4.54 4.54 4.79 4.54 4.54 4.45 -
P/RPS 14.87 15.21 15.83 13.02 11.89 12.93 7.56 56.79%
P/EPS 143.05 198.41 796.96 14.55 47.88 79.25 88.10 38.02%
EY 0.70 0.50 0.13 6.87 2.09 1.26 1.14 -27.69%
DY 0.79 0.00 0.99 0.00 0.99 0.00 1.12 -20.71%
P/NAPS 3.05 3.17 3.11 3.30 3.57 3.85 3.74 -12.68%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 20/02/19 12/11/18 17/08/18 16/05/18 23/02/18 17/11/17 28/08/17 -
Price 4.73 4.49 4.57 4.75 4.79 4.44 4.53 -
P/RPS 15.81 15.04 15.94 12.91 12.54 12.65 7.70 61.33%
P/EPS 152.05 196.22 802.23 14.43 50.51 77.50 89.68 42.05%
EY 0.66 0.51 0.12 6.93 1.98 1.29 1.12 -29.64%
DY 0.74 0.00 0.98 0.00 0.94 0.00 1.10 -23.16%
P/NAPS 3.24 3.14 3.13 3.28 3.77 3.76 3.81 -10.21%

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