[IOICORP] QoQ TTM Result on 30-Jun-2013 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

21-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- -6.22%

YoY- 10.31%

Quarter Report

Quarterly report 1306.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
TTM Result
Revenue	12,018,500	11,993,200	12,305,800	12,198,500	12,666,800	13,371,500	14,285,400	-10.89%
YoY %	0.21%	-2.54%	0.88%	-3.70%	-5.27%	-6.40%	-	-
Horiz. %	84.13%	83.95%	86.14%	85.39%	88.67%	93.60%	100.00%	-
PBT	1,343,800	1,308,600	1,311,600	1,603,400	1,703,600	1,938,200	2,214,700	-28.35%
YoY %	2.69%	-0.23%	-18.20%	-5.88%	-12.10%	-12.48%	-	-
Horiz. %	60.68%	59.09%	59.22%	72.40%	76.92%	87.52%	100.00%	-
Tax	1,923,000	337,600	380,600	394,800	429,300	179,500	-45,200	-
YoY %	469.61%	-11.30%	-3.60%	-8.04%	139.16%	497.12%	-	-
Horiz. %	-4,254.42%	-746.90%	-842.04%	-873.45%	-949.78%	-397.12%	100.00%	-
NP	3,266,800	1,646,200	1,692,200	1,998,200	2,132,900	2,117,700	2,169,500	31.40%
YoY %	98.44%	-2.72%	-15.31%	-6.32%	0.72%	-2.39%	-	-
Horiz. %	150.58%	75.88%	78.00%	92.10%	98.31%	97.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,236,200	1,627,400	1,671,300	1,973,800	2,104,700	2,088,900	2,135,600	31.96%
YoY %	98.86%	-2.63%	-15.33%	-6.22%	0.76%	-2.19%	-	-
Horiz. %	151.54%	76.20%	78.26%	92.42%	98.55%	97.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-143.10%	-25.80%	-29.02%	-24.62%	-25.20%	-9.26%	2.04%	-
YoY %	-454.65%	11.10%	-17.87%	2.30%	-172.14%	-553.92%	-	-
Horiz. %	-7,014.71%	-1,264.71%	-1,422.55%	-1,206.86%	-1,235.29%	-453.92%	100.00%	-
Total Cost	8,751,700	10,347,000	10,613,600	10,200,300	10,533,900	11,253,800	12,115,900	-19.51%
YoY %	-15.42%	-2.51%	4.05%	-3.17%	-6.40%	-7.12%	-	-
Horiz. %	72.23%	85.40%	87.60%	84.19%	86.94%	92.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,727,894	4,474,671	13,683,306	13,674,498	13,284,858	13,163,175	12,610,922	-40.94%
YoY %	28.01%	-67.30%	0.06%	2.93%	0.92%	4.38%	-	-
Horiz. %	45.42%	35.48%	108.50%	108.43%	105.34%	104.38%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	1,054,537	1,054,537	990,438	990,438	993,525	993,525	996,034	3.88%
YoY %	0.00%	6.47%	0.00%	-0.31%	0.00%	-0.25%	-	-
Horiz. %	105.87%	105.87%	99.44%	99.44%	99.75%	99.75%	100.00%	-
Div Payout %	32.59%	64.80%	59.26%	50.18%	47.21%	47.56%	46.64%	-
YoY %	-49.71%	9.35%	18.09%	6.29%	-0.74%	1.97%	-	-
Horiz. %	69.88%	138.94%	127.06%	107.59%	101.22%	101.97%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	5,727,894	4,474,671	13,683,306	13,674,498	13,284,858	13,163,175	12,610,922	-40.94%
YoY %	28.01%	-67.30%	0.06%	2.93%	0.92%	4.38%	-	-
Horiz. %	45.42%	35.48%	108.50%	108.43%	105.34%	104.38%	100.00%	-
NOSH	6,364,327	6,392,388	6,394,068	6,389,952	6,386,951	6,389,891	6,401,483	-0.38%
YoY %	-0.44%	-0.03%	0.06%	0.05%	-0.05%	-0.18%	-	-
Horiz. %	99.42%	99.86%	99.88%	99.82%	99.77%	99.82%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	27.18%	13.73%	13.75%	16.38%	16.84%	15.84%	15.19%	-
YoY %	97.96%	-0.15%	-16.06%	-2.73%	6.31%	4.28%	-	-
Horiz. %	178.93%	90.39%	90.52%	107.83%	110.86%	104.28%	100.00%	-
ROE	56.50%	36.37%	12.21%	14.43%	15.84%	15.87%	16.93%	-
YoY %	55.35%	197.87%	-15.38%	-8.90%	-0.19%	-6.26%	-	-
Horiz. %	333.73%	214.83%	72.12%	85.23%	93.56%	93.74%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	188.84	187.62	192.46	190.90	198.32	209.26	223.16	-10.54%
YoY %	0.65%	-2.51%	0.82%	-3.74%	-5.23%	-6.23%	-	-
Horiz. %	84.62%	84.07%	86.24%	85.54%	88.87%	93.77%	100.00%	-
EPS	50.85	25.46	26.14	30.89	32.95	32.69	33.36	32.48%
YoY %	99.73%	-2.60%	-15.38%	-6.25%	0.80%	-2.01%	-	-
Horiz. %	152.43%	76.32%	78.36%	92.60%	98.77%	97.99%	100.00%	-
DPS	16.50	16.50	15.50	15.50	15.50	15.50	15.50	4.26%
YoY %	0.00%	6.45%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	106.45%	106.45%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.90	0.70	2.14	2.14	2.08	2.06	1.97	-40.71%
YoY %	28.57%	-67.29%	0.00%	2.88%	0.97%	4.57%	-	-
Horiz. %	45.69%	35.53%	108.63%	108.63%	105.58%	104.57%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 6,389,952
RPS	192.05	191.64	196.64	194.92	202.41	213.67	228.27	-10.88%
YoY %	0.21%	-2.54%	0.88%	-3.70%	-5.27%	-6.40%	-	-
Horiz. %	84.13%	83.95%	86.14%	85.39%	88.67%	93.60%	100.00%	-
EPS	51.71	26.00	26.71	31.54	33.63	33.38	34.13	31.94%
YoY %	98.88%	-2.66%	-15.31%	-6.21%	0.75%	-2.20%	-	-
Horiz. %	151.51%	76.18%	78.26%	92.41%	98.54%	97.80%	100.00%	-
DPS	16.85	16.85	15.83	15.83	15.88	15.88	15.92	3.86%
YoY %	0.00%	6.44%	0.00%	-0.31%	0.00%	-0.25%	-	-
Horiz. %	105.84%	105.84%	99.43%	99.43%	99.75%	99.75%	100.00%	-
NAPS	0.9153	0.715	2.1865	2.1851	2.1228	2.1034	2.0151	-40.93%
YoY %	28.01%	-67.30%	0.06%	2.93%	0.92%	4.38%	-	-
Horiz. %	45.42%	35.48%	108.51%	108.44%	105.34%	104.38%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	4.80	4.71	5.36	5.44	4.68	5.10	4.98	-
P/RPS	2.54	2.51	2.79	2.85	2.36	2.44	2.23	9.07%
YoY %	1.20%	-10.04%	-2.11%	20.76%	-3.28%	9.42%	-	-
Horiz. %	113.90%	112.56%	125.11%	127.80%	105.83%	109.42%	100.00%	-
P/EPS	9.44	18.50	20.51	17.61	14.20	15.60	14.93	-26.35%
YoY %	-48.97%	-9.80%	16.47%	24.01%	-8.97%	4.49%	-	-
Horiz. %	63.23%	123.91%	137.37%	117.95%	95.11%	104.49%	100.00%	-
EY	10.59	5.41	4.88	5.68	7.04	6.41	6.70	35.72%
YoY %	95.75%	10.86%	-14.08%	-19.32%	9.83%	-4.33%	-	-
Horiz. %	158.06%	80.75%	72.84%	84.78%	105.07%	95.67%	100.00%	-
DY	3.44	3.50	2.89	2.85	3.31	3.04	3.11	6.96%
YoY %	-1.71%	21.11%	1.40%	-13.90%	8.88%	-2.25%	-	-
Horiz. %	110.61%	112.54%	92.93%	91.64%	106.43%	97.75%	100.00%	-
P/NAPS	5.33	6.73	2.50	2.54	2.25	2.48	2.53	64.41%
YoY %	-20.80%	169.20%	-1.57%	12.89%	-9.27%	-1.98%	-	-
Horiz. %	210.67%	266.01%	98.81%	100.40%	88.93%	98.02%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	22/05/14	25/02/14	18/11/13	21/08/13	21/05/13	21/02/13	19/11/12	-
Price	5.19	4.73	5.46	5.30	5.35	4.90	4.93	-
P/RPS	2.75	2.52	2.84	2.78	2.70	2.34	2.21	15.70%
YoY %	9.13%	-11.27%	2.16%	2.96%	15.38%	5.88%	-	-
Horiz. %	124.43%	114.03%	128.51%	125.79%	122.17%	105.88%	100.00%	-
P/EPS	10.21	18.58	20.89	17.16	16.24	14.99	14.78	-21.87%
YoY %	-45.05%	-11.06%	21.74%	5.67%	8.34%	1.42%	-	-
Horiz. %	69.08%	125.71%	141.34%	116.10%	109.88%	101.42%	100.00%	-
EY	9.80	5.38	4.79	5.83	6.16	6.67	6.77	27.99%
YoY %	82.16%	12.32%	-17.84%	-5.36%	-7.65%	-1.48%	-	-
Horiz. %	144.76%	79.47%	70.75%	86.12%	90.99%	98.52%	100.00%	-
DY	3.18	3.49	2.84	2.92	2.90	3.16	3.14	0.84%
YoY %	-8.88%	22.89%	-2.74%	0.69%	-8.23%	0.64%	-	-
Horiz. %	101.27%	111.15%	90.45%	92.99%	92.36%	100.64%	100.00%	-
P/NAPS	5.77	6.76	2.55	2.48	2.57	2.38	2.50	74.73%
YoY %	-14.64%	165.10%	2.82%	-3.50%	7.98%	-4.80%	-	-
Horiz. %	230.80%	270.40%	102.00%	99.20%	102.80%	95.20%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 08 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

432

PTRANS

PERAK TRANSIT BERHAD

355

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

HLIND

HONG LEONG INDUSTRIES BHD

348

YTLPOWR

YTL POWER INTERNATIONAL BHD

312

PBBANK

PUBLIC BANK BHD

242

CAPITALA

CAPITAL A BERHAD

231

SAPNRG

SAPURA ENERGY BERHAD

209

TOPGLOV

TOP GLOVE CORPORATION BHD

204

Daily Stocks

0.12

+0.005

189,677,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

MUIIND

0.055

0.00

56,378,100

E&O-LR

0.055

+0.01

56,261,700

ICONIC-WA

0.05

0.00

50,787,300

MYEG

1.01

+0.025

43,094,300

ICONIC

0.125

+0.005

23,555,400

SENDAI

0.605

+0.035

22,765,500

SNS

0.49

+0.005

15,943,200

More active Stocks

UTDPLT

25.70

+0.30

74,600

AJI

19.38

+0.28

68,900

VSTECS

2.99

+0.23

2,307,400

F&N

32.70

+0.20

20,900

PIE

6.00

+0.17

295,000

HLIND

10.94

+0.14

300

GESHEN

4.19

+0.13

95,500

MCEHLDG

1.70

+0.12

629,700

PETDAG

21.92

+0.12

100

ATECH

2.99

+0.10

168,900

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

MNRB

2.21

-0.11

4,196,300

AIRPORT

10.16

-0.10

119,100

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

CARLSBG

19.36

-0.08

13,100

NIKKEI-CE

0.775

-0.065

1,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More