[IOICORP] QoQ TTM 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- 19.35%

YoY- 7.7%

Quarter Report

Quarterly Report 1209.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
TTM Result
Revenue	12,198,500	12,666,800	13,371,500	14,285,400	15,300,400	16,217,045	16,978,004	-19.79%
YoY %	-3.70%	-5.27%	-6.40%	-6.63%	-5.65%	-4.48%	-	-
Horiz. %	71.85%	74.61%	78.76%	84.14%	90.12%	95.52%	100.00%	-
PBT	1,603,400	1,703,600	1,938,200	2,214,700	2,056,500	2,581,978	2,703,442	-29.43%
YoY %	-5.88%	-12.10%	-12.48%	7.69%	-20.35%	-4.49%	-	-
Horiz. %	59.31%	63.02%	71.69%	81.92%	76.07%	95.51%	100.00%	-
Tax	394,800	429,300	179,500	-45,200	-227,900	-614,091	-614,349	-
YoY %	-8.04%	139.16%	497.12%	80.17%	62.89%	0.04%	-	-
Horiz. %	-64.26%	-69.88%	-29.22%	7.36%	37.10%	99.96%	100.00%	-
NP	1,998,200	2,132,900	2,117,700	2,169,500	1,828,600	1,967,887	2,089,093	-2.92%
YoY %	-6.32%	0.72%	-2.39%	18.64%	-7.08%	-5.80%	-	-
Horiz. %	95.65%	102.10%	101.37%	103.85%	87.53%	94.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,973,800	2,104,700	2,088,900	2,135,600	1,789,400	1,935,623	2,040,333	-2.18%
YoY %	-6.22%	0.76%	-2.19%	19.35%	-7.55%	-5.13%	-	-
Horiz. %	96.74%	103.15%	102.38%	104.67%	87.70%	94.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-24.62%	-25.20%	-9.26%	2.04%	11.08%	23.78%	22.72%	-
YoY %	2.30%	-172.14%	-553.92%	-81.59%	-53.41%	4.67%	-	-
Horiz. %	-108.36%	-110.92%	-40.76%	8.98%	48.77%	104.67%	100.00%	-
Total Cost	10,200,300	10,533,900	11,253,800	12,115,900	13,471,800	14,249,158	14,888,911	-22.30%
YoY %	-3.17%	-6.40%	-7.12%	-10.06%	-5.46%	-4.30%	-	-
Horiz. %	68.51%	70.75%	75.59%	81.38%	90.48%	95.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	2.93%	0.92%	4.38%	-0.39%	3.70%	0.53%	-	-
Horiz. %	112.60%	109.39%	108.39%	103.84%	104.24%	100.53%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	990,438	993,525	993,525	996,034	996,034	1,027,132	1,027,132	-2.39%
YoY %	-0.31%	0.00%	-0.25%	0.00%	-3.03%	0.00%	-	-
Horiz. %	96.43%	96.73%	96.73%	96.97%	96.97%	100.00%	100.00%	-
Div Payout %	50.18%	47.21%	47.56%	46.64%	55.66%	53.06%	50.34%	-
YoY %	6.29%	-0.74%	1.97%	-16.21%	4.90%	5.40%	-	-
Horiz. %	99.68%	93.78%	94.48%	92.65%	110.57%	105.40%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
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%
YoY %	2.93%	0.92%	4.38%	-0.39%	3.70%	0.53%	-	-
Horiz. %	112.60%	109.39%	108.39%	103.84%	104.24%	100.53%	100.00%	-
NOSH	6,389,952	6,386,951	6,389,891	6,401,483	6,426,272	6,425,587	6,425,739	-0.37%
YoY %	0.05%	-0.05%	-0.18%	-0.39%	0.01%	-0.00%	-	-
Horiz. %	99.44%	99.40%	99.44%	99.62%	100.01%	100.00%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	16.38%	16.84%	15.84%	15.19%	11.95%	12.13%	12.30%	-
YoY %	-2.73%	6.31%	4.28%	27.11%	-1.48%	-1.38%	-	-
Horiz. %	133.17%	136.91%	128.78%	123.50%	97.15%	98.62%	100.00%	-
ROE	14.43%	15.84%	15.87%	16.93%	14.13%	15.85%	16.80%	-
YoY %	-8.90%	-0.19%	-6.26%	19.82%	-10.85%	-5.65%	-	-
Horiz. %	85.89%	94.29%	94.46%	100.77%	84.11%	94.35%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	190.90	198.32	209.26	223.16	238.09	252.38	264.22	-19.49%
YoY %	-3.74%	-5.23%	-6.23%	-6.27%	-5.66%	-4.48%	-	-
Horiz. %	72.25%	75.06%	79.20%	84.46%	90.11%	95.52%	100.00%	-
EPS	30.89	32.95	32.69	33.36	27.85	30.12	31.75	-1.81%
YoY %	-6.25%	0.80%	-2.01%	19.78%	-7.54%	-5.13%	-	-
Horiz. %	97.29%	103.78%	102.96%	105.07%	87.72%	94.87%	100.00%	-
DPS	15.50	15.50	15.50	15.50	15.50	16.00	16.00	-2.09%
YoY %	0.00%	0.00%	0.00%	0.00%	-3.12%	0.00%	-	-
Horiz. %	96.88%	96.88%	96.88%	96.88%	96.88%	100.00%	100.00%	-
NAPS	2.14	2.08	2.06	1.97	1.97	1.90	1.89	8.64%
YoY %	2.88%	0.97%	4.57%	0.00%	3.68%	0.53%	-	-
Horiz. %	113.23%	110.05%	108.99%	104.23%	104.23%	100.53%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 6,401,483
RPS	194.92	202.41	213.67	228.27	244.49	259.14	271.30	-19.79%
YoY %	-3.70%	-5.27%	-6.40%	-6.63%	-5.65%	-4.48%	-	-
Horiz. %	71.85%	74.61%	78.76%	84.14%	90.12%	95.52%	100.00%	-
EPS	31.54	33.63	33.38	34.13	28.59	30.93	32.60	-2.18%
YoY %	-6.21%	0.75%	-2.20%	19.38%	-7.57%	-5.12%	-	-
Horiz. %	96.75%	103.16%	102.39%	104.69%	87.70%	94.88%	100.00%	-
DPS	15.83	15.88	15.88	15.92	15.92	16.41	16.41	-2.37%
YoY %	-0.31%	0.00%	-0.25%	0.00%	-2.99%	0.00%	-	-
Horiz. %	96.47%	96.77%	96.77%	97.01%	97.01%	100.00%	100.00%	-
NAPS	2.1851	2.1228	2.1034	2.0151	2.0229	1.9509	1.9406	8.24%
YoY %	2.93%	0.92%	4.38%	-0.39%	3.69%	0.53%	-	-
Horiz. %	112.60%	109.39%	108.39%	103.84%	104.24%	100.53%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
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	2.85	2.36	2.44	2.23	2.18	2.12	2.04	24.99%
YoY %	20.76%	-3.28%	9.42%	2.29%	2.83%	3.92%	-	-
Horiz. %	139.71%	115.69%	119.61%	109.31%	106.86%	103.92%	100.00%	-
P/EPS	17.61	14.20	15.60	14.93	18.64	17.73	16.94	2.62%
YoY %	24.01%	-8.97%	4.49%	-19.90%	5.13%	4.66%	-	-
Horiz. %	103.96%	83.83%	92.09%	88.13%	110.04%	104.66%	100.00%	-
EY	5.68	7.04	6.41	6.70	5.37	5.64	5.90	-2.50%
YoY %	-19.32%	9.83%	-4.33%	24.77%	-4.79%	-4.41%	-	-
Horiz. %	96.27%	119.32%	108.64%	113.56%	91.02%	95.59%	100.00%	-
DY	2.85	3.31	3.04	3.11	2.99	3.00	2.97	-2.71%
YoY %	-13.90%	8.88%	-2.25%	4.01%	-0.33%	1.01%	-	-
Horiz. %	95.96%	111.45%	102.36%	104.71%	100.67%	101.01%	100.00%	-
P/NAPS	2.54	2.25	2.48	2.53	2.63	2.81	2.85	-7.39%
YoY %	12.89%	-9.27%	-1.98%	-3.80%	-6.41%	-1.40%	-	-
Horiz. %	89.12%	78.95%	87.02%	88.77%	92.28%	98.60%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
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	2.78	2.70	2.34	2.21	2.15	2.07	2.02	23.75%
YoY %	2.96%	15.38%	5.88%	2.79%	3.86%	2.48%	-	-
Horiz. %	137.62%	133.66%	115.84%	109.41%	106.44%	102.48%	100.00%	-
P/EPS	17.16	16.24	14.99	14.78	18.39	17.36	16.79	1.46%
YoY %	5.67%	8.34%	1.42%	-19.63%	5.93%	3.39%	-	-
Horiz. %	102.20%	96.72%	89.28%	88.03%	109.53%	103.39%	100.00%	-
EY	5.83	6.16	6.67	6.77	5.44	5.76	5.96	-1.46%
YoY %	-5.36%	-7.65%	-1.48%	24.45%	-5.56%	-3.36%	-	-
Horiz. %	97.82%	103.36%	111.91%	113.59%	91.28%	96.64%	100.00%	-
DY	2.92	2.90	3.16	3.14	3.03	3.06	3.00	-1.78%
YoY %	0.69%	-8.23%	0.64%	3.63%	-0.98%	2.00%	-	-
Horiz. %	97.33%	96.67%	105.33%	104.67%	101.00%	102.00%	100.00%	-
P/NAPS	2.48	2.57	2.38	2.50	2.60	2.75	2.82	-8.21%
YoY %	-3.50%	7.98%	-4.80%	-3.85%	-5.45%	-2.48%	-	-
Horiz. %	87.94%	91.13%	84.40%	88.65%	92.20%	97.52%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 11:15:00

EMA 5

5 Mins

SELL

2024-05-20 11:10:00

EMA 5

10 Mins

SELL

2024-05-20 10:50:00

EMA 5

10 Mins

BUY

2024-05-20 10:45:00

EMA 5

5 Mins

BUY

2024-05-20 10:25:00

EMA 5

5 Mins

SELL

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

343

HLIND

HONG LEONG INDUSTRIES BHD

321

PTRANS

PERAK TRANSIT BERHAD

317

TOPGLOV

TOP GLOVE CORPORATION BHD

211

MBSB

MALAYSIA BUILDING SOCIETY BHD

210

YTLPOWR

YTL POWER INTERNATIONAL BHD

199

GENTING

GENTING BHD

154

DNEX

DAGANG NEXCHANGE BERHAD

150

PBBANK

PUBLIC BANK BHD

138

Daily Stocks

INGENIEU

0.09

-0.005

474,008,000

HSI-HUZ

0.165

-0.015

210,554,200

HSI-CV8

0.165

0.00

190,419,800

INGENIEU-WB

0.015

-0.005

126,214,900

HSI-CXG

0.26

+0.005

87,707,400

AHB

0.17

+0.01

59,868,900

ICONIC-WA

0.035

0.00

58,688,100

ASB

0.13

+0.005

58,242,500

MBSB

0.945

+0.055

57,226,500

JAKS

0.135

+0.01

57,171,300

More active Stocks

MPI

39.78

+3.18

550,200

HLIND

11.42

+0.34

44,900

ARKA

2.35

+0.33

257,700

GAMUDA

5.84

+0.26

8,449,600

PETDAG

21.16

+0.26

59,000

HLCAP

4.80

+0.20

420,200

NESTLE

129.70

+0.20

14,100

GCB-C5

1.01

+0.195

50,000

TENAGA

12.78

+0.18

3,741,200

PPB

15.30

+0.18

353,400

More gainer Stocks

ALLIANZ

22.96

-0.42

15,600

HEIM

25.30

-0.30

31,700

DLADY

32.72

-0.28

5,200

F&N

33.18

-0.18

12,600

IDEAL

3.36

-0.14

6,000

KUAISHO-C17

0.08

-0.12

58,800

GESHEN

4.01

-0.11

118,200

APOLLO

6.88

-0.11

17,700

PIE

5.72

-0.10

945,600

MAYBANKC1M

0.05

-0.10

100,000

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