[IOICORP] QoQ TTM Result on 30-Jun-2017 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

28-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Jun-2017 [#4]

Profit Trend

QoQ- 102.67%

YoY- 18.02%

Quarter Report

IOICorp quarterly report 1706.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
TTM Result
Revenue	10,614,800	11,776,200	13,042,100	14,127,300	9,992,100	10,521,000	10,983,000	-2.24%
YoY %	-9.86%	-9.71%	-7.68%	41.38%	-5.03%	-4.21%	-	-
Horiz. %	96.65%	107.22%	118.75%	128.63%	90.98%	95.79%	100.00%	-
PBT	1,880,900	1,842,200	1,348,100	1,087,200	558,300	1,000,700	1,792,400	3.26%
YoY %	2.10%	36.65%	24.00%	94.73%	-44.21%	-44.17%	-	-
Horiz. %	104.94%	102.78%	75.21%	60.66%	31.15%	55.83%	100.00%	-
Tax	1,478,000	-248,800	-331,200	-321,100	-173,900	-189,700	-292,300	-
YoY %	694.05%	24.88%	-3.15%	-84.65%	8.33%	35.10%	-	-
Horiz. %	-505.64%	85.12%	113.31%	109.85%	59.49%	64.90%	100.00%	-
NP	3,358,900	1,593,400	1,016,900	766,100	384,400	811,000	1,500,100	71.23%
YoY %	110.80%	56.69%	32.74%	99.30%	-52.60%	-45.94%	-	-
Horiz. %	223.91%	106.22%	67.79%	51.07%	25.62%	54.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,342,200	1,578,700	998,400	743,200	366,700	790,800	1,478,900	72.29%
YoY %	111.71%	58.12%	34.34%	102.67%	-53.63%	-46.53%	-	-
Horiz. %	225.99%	106.75%	67.51%	50.25%	24.80%	53.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-78.58%	13.51%	24.57%	29.53%	31.15%	18.96%	16.31%	-
YoY %	-681.64%	-45.01%	-16.80%	-5.20%	64.29%	16.25%	-	-
Horiz. %	-481.79%	82.83%	150.64%	181.05%	190.99%	116.25%	100.00%	-
Total Cost	7,255,900	10,182,800	12,025,200	13,361,200	9,607,700	9,710,000	9,482,900	-16.35%
YoY %	-28.74%	-15.32%	-10.00%	39.07%	-1.05%	2.39%	-	-
Horiz. %	76.52%	107.38%	126.81%	140.90%	101.32%	102.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,111,655	7,980,552	7,415,001	7,480,102	7,168,319	7,168,433	7,028,503	18.91%
YoY %	14.17%	7.63%	-0.87%	4.35%	-0.00%	1.99%	-	-
Horiz. %	129.64%	113.55%	105.50%	106.43%	101.99%	101.99%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	597,065	597,065	597,254	597,254	565,411	565,411	502,846	12.14%
YoY %	0.00%	-0.03%	0.00%	5.63%	0.00%	12.44%	-	-
Horiz. %	118.74%	118.74%	118.77%	118.77%	112.44%	112.44%	100.00%	-
Div Payout %	17.86%	37.82%	59.82%	80.36%	154.19%	71.50%	34.00%	-
YoY %	-52.78%	-36.78%	-25.56%	-47.88%	115.65%	110.29%	-	-
Horiz. %	52.53%	111.24%	175.94%	236.35%	453.50%	210.29%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	9,111,655	7,980,552	7,415,001	7,480,102	7,168,319	7,168,433	7,028,503	18.91%
YoY %	14.17%	7.63%	-0.87%	4.35%	-0.00%	1.99%	-	-
Horiz. %	129.64%	113.55%	105.50%	106.43%	101.99%	101.99%	100.00%	-
NOSH	6,284,286	6,283,900	6,283,900	6,285,800	6,288,000	6,288,100	6,275,449	0.09%
YoY %	0.01%	0.00%	-0.03%	-0.03%	-0.00%	0.20%	-	-
Horiz. %	100.14%	100.13%	100.13%	100.16%	100.20%	100.20%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	31.64%	13.53%	7.80%	5.42%	3.85%	7.71%	13.66%	-
YoY %	133.85%	73.46%	43.91%	40.78%	-50.06%	-43.56%	-	-
Horiz. %	231.63%	99.05%	57.10%	39.68%	28.18%	56.44%	100.00%	-
ROE	36.68%	19.78%	13.46%	9.94%	5.12%	11.03%	21.04%	-
YoY %	85.44%	46.95%	35.41%	94.14%	-53.58%	-47.58%	-	-
Horiz. %	174.33%	94.01%	63.97%	47.24%	24.33%	52.42%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	168.92	187.40	207.55	224.75	158.91	167.32	175.02	-2.33%
YoY %	-9.86%	-9.71%	-7.65%	41.43%	-5.03%	-4.40%	-	-
Horiz. %	96.51%	107.07%	118.59%	128.41%	90.80%	95.60%	100.00%	-
EPS	53.19	25.12	15.89	11.82	5.83	12.58	23.57	72.13%
YoY %	111.74%	58.09%	34.43%	102.74%	-53.66%	-46.63%	-	-
Horiz. %	225.67%	106.58%	67.42%	50.15%	24.73%	53.37%	100.00%	-
DPS	9.50	9.50	9.50	9.50	9.00	9.00	8.00	12.15%
YoY %	0.00%	0.00%	0.00%	5.56%	0.00%	12.50%	-	-
Horiz. %	118.75%	118.75%	118.75%	118.75%	112.50%	112.50%	100.00%	-
NAPS	1.45	1.27	1.18	1.19	1.14	1.14	1.12	18.80%
YoY %	14.17%	7.63%	-0.84%	4.39%	0.00%	1.79%	-	-
Horiz. %	129.46%	113.39%	105.36%	106.25%	101.79%	101.79%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 6,285,800
RPS	171.16	189.89	210.30	227.80	161.12	169.65	177.10	-2.25%
YoY %	-9.86%	-9.71%	-7.68%	41.39%	-5.03%	-4.21%	-	-
Horiz. %	96.65%	107.22%	118.75%	128.63%	90.98%	95.79%	100.00%	-
EPS	53.89	25.46	16.10	11.98	5.91	12.75	23.85	72.27%
YoY %	111.67%	58.14%	34.39%	102.71%	-53.65%	-46.54%	-	-
Horiz. %	225.95%	106.75%	67.51%	50.23%	24.78%	53.46%	100.00%	-
DPS	9.63	9.63	9.63	9.63	9.12	9.12	8.11	12.14%
YoY %	0.00%	0.00%	0.00%	5.59%	0.00%	12.45%	-	-
Horiz. %	118.74%	118.74%	118.74%	118.74%	112.45%	112.45%	100.00%	-
NAPS	1.4692	1.2869	1.1957	1.2062	1.1559	1.1559	1.1333	18.91%
YoY %	14.17%	7.63%	-0.87%	4.35%	0.00%	1.99%	-	-
Horiz. %	129.64%	113.55%	105.51%	106.43%	101.99%	101.99%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	4.79	4.54	4.54	4.45	4.65	4.40	4.45	-
P/RPS	2.84	2.42	2.19	1.98	2.93	2.63	2.54	7.73%
YoY %	17.36%	10.50%	10.61%	-32.42%	11.41%	3.54%	-	-
Horiz. %	111.81%	95.28%	86.22%	77.95%	115.35%	103.54%	100.00%	-
P/EPS	9.01	18.07	28.57	37.64	79.74	34.99	18.88	-38.95%
YoY %	-50.14%	-36.75%	-24.10%	-52.80%	127.89%	85.33%	-	-
Horiz. %	47.72%	95.71%	151.32%	199.36%	422.35%	185.33%	100.00%	-
EY	11.10	5.53	3.50	2.66	1.25	2.86	5.30	63.76%
YoY %	100.72%	58.00%	31.58%	112.80%	-56.29%	-46.04%	-	-
Horiz. %	209.43%	104.34%	66.04%	50.19%	23.58%	53.96%	100.00%	-
DY	1.98	2.09	2.09	2.13	1.94	2.05	1.80	6.56%
YoY %	-5.26%	0.00%	-1.88%	9.79%	-5.37%	13.89%	-	-
Horiz. %	110.00%	116.11%	116.11%	118.33%	107.78%	113.89%	100.00%	-
P/NAPS	3.30	3.57	3.85	3.74	4.08	3.86	3.97	-11.60%
YoY %	-7.56%	-7.27%	2.94%	-8.33%	5.70%	-2.77%	-	-
Horiz. %	83.12%	89.92%	96.98%	94.21%	102.77%	97.23%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	16/05/18	23/02/18	17/11/17	28/08/17	16/05/17	20/02/17	18/11/16	-
Price	4.75	4.79	4.44	4.53	4.64	4.63	4.37	-
P/RPS	2.81	2.56	2.14	2.02	2.92	2.77	2.50	8.11%
YoY %	9.77%	19.63%	5.94%	-30.82%	5.42%	10.80%	-	-
Horiz. %	112.40%	102.40%	85.60%	80.80%	116.80%	110.80%	100.00%	-
P/EPS	8.93	19.07	27.95	38.31	79.56	36.82	18.54	-38.58%
YoY %	-53.17%	-31.77%	-27.04%	-51.85%	116.08%	98.60%	-	-
Horiz. %	48.17%	102.86%	150.76%	206.63%	429.13%	198.60%	100.00%	-
EY	11.20	5.24	3.58	2.61	1.26	2.72	5.39	62.90%
YoY %	113.74%	46.37%	37.16%	107.14%	-53.68%	-49.54%	-	-
Horiz. %	207.79%	97.22%	66.42%	48.42%	23.38%	50.46%	100.00%	-
DY	2.00	1.98	2.14	2.10	1.94	1.94	1.83	6.10%
YoY %	1.01%	-7.48%	1.90%	8.25%	0.00%	6.01%	-	-
Horiz. %	109.29%	108.20%	116.94%	114.75%	106.01%	106.01%	100.00%	-
P/NAPS	3.28	3.77	3.76	3.81	4.07	4.06	3.90	-10.91%
YoY %	-13.00%	0.27%	-1.31%	-6.39%	0.25%	4.10%	-	-
Horiz. %	84.10%	96.67%	96.41%	97.69%	104.36%	104.10%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos