[IOICORP] QoQ TTM Result on 30-Sep-2013 [#1]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

18-Nov-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

30-Sep-2013 [#1]

Profit Trend

QoQ- -15.33%

YoY- -21.74%

Quarter Report

Quarterly report 1309.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
TTM Result
Revenue	11,910,600	12,018,500	11,993,200	12,305,800	12,198,500	12,666,800	13,371,500	-7.44%
YoY %	-0.90%	0.21%	-2.54%	0.88%	-3.70%	-5.27%	-	-
Horiz. %	89.07%	89.88%	89.69%	92.03%	91.23%	94.73%	100.00%	-
PBT	1,670,800	1,343,800	1,308,600	1,311,600	1,603,400	1,703,600	1,938,200	-9.44%
YoY %	24.33%	2.69%	-0.23%	-18.20%	-5.88%	-12.10%	-	-
Horiz. %	86.20%	69.33%	67.52%	67.67%	82.73%	87.90%	100.00%	-
Tax	1,719,000	1,923,000	337,600	380,600	394,800	429,300	179,500	352.83%
YoY %	-10.61%	469.61%	-11.30%	-3.60%	-8.04%	139.16%	-	-
Horiz. %	957.66%	1,071.31%	188.08%	212.03%	219.94%	239.16%	100.00%	-
NP	3,389,800	3,266,800	1,646,200	1,692,200	1,998,200	2,132,900	2,117,700	36.95%
YoY %	3.77%	98.44%	-2.72%	-15.31%	-6.32%	0.72%	-	-
Horiz. %	160.07%	154.26%	77.74%	79.91%	94.36%	100.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,373,000	3,236,200	1,627,400	1,671,300	1,973,800	2,104,700	2,088,900	37.75%
YoY %	4.23%	98.86%	-2.63%	-15.33%	-6.22%	0.76%	-	-
Horiz. %	161.47%	154.92%	77.91%	80.01%	94.49%	100.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-102.88%	-143.10%	-25.80%	-29.02%	-24.62%	-25.20%	-9.26%	-
YoY %	28.11%	-454.65%	11.10%	-17.87%	2.30%	-172.14%	-	-
Horiz. %	1,111.02%	1,545.36%	278.62%	313.39%	265.87%	272.14%	100.00%	-
Total Cost	8,520,800	8,751,700	10,347,000	10,613,600	10,200,300	10,533,900	11,253,800	-16.97%
YoY %	-2.64%	-15.42%	-2.51%	4.05%	-3.17%	-6.40%	-	-
Horiz. %	75.71%	77.77%	91.94%	94.31%	90.64%	93.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,029,984	5,727,894	4,474,671	13,683,306	13,674,498	13,284,858	13,163,175	-40.65%
YoY %	5.27%	28.01%	-67.30%	0.06%	2.93%	0.92%	-	-
Horiz. %	45.81%	43.51%	33.99%	103.95%	103.88%	100.92%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	1,273,073	1,054,537	1,054,537	990,438	990,438	993,525	993,525	18.02%
YoY %	20.72%	0.00%	6.47%	0.00%	-0.31%	0.00%	-	-
Horiz. %	128.14%	106.14%	106.14%	99.69%	99.69%	100.00%	100.00%	-
Div Payout %	37.74%	32.59%	64.80%	59.26%	50.18%	47.21%	47.56%	-
YoY %	15.80%	-49.71%	9.35%	18.09%	6.29%	-0.74%	-	-
Horiz. %	79.35%	68.52%	136.25%	124.60%	105.51%	99.26%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	6,029,984	5,727,894	4,474,671	13,683,306	13,674,498	13,284,858	13,163,175	-40.65%
YoY %	5.27%	28.01%	-67.30%	0.06%	2.93%	0.92%	-	-
Horiz. %	45.81%	43.51%	33.99%	103.95%	103.88%	100.92%	100.00%	-
NOSH	6,347,351	6,364,327	6,392,388	6,394,068	6,389,952	6,386,951	6,389,891	-0.44%
YoY %	-0.27%	-0.44%	-0.03%	0.06%	0.05%	-0.05%	-	-
Horiz. %	99.33%	99.60%	100.04%	100.07%	100.00%	99.95%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	28.46%	27.18%	13.73%	13.75%	16.38%	16.84%	15.84%	-
YoY %	4.71%	97.96%	-0.15%	-16.06%	-2.73%	6.31%	-	-
Horiz. %	179.67%	171.59%	86.68%	86.81%	103.41%	106.31%	100.00%	-
ROE	55.94%	56.50%	36.37%	12.21%	14.43%	15.84%	15.87%	-
YoY %	-0.99%	55.35%	197.87%	-15.38%	-8.90%	-0.19%	-	-
Horiz. %	352.49%	356.02%	229.17%	76.94%	90.93%	99.81%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	187.65	188.84	187.62	192.46	190.90	198.32	209.26	-7.02%
YoY %	-0.63%	0.65%	-2.51%	0.82%	-3.74%	-5.23%	-	-
Horiz. %	89.67%	90.24%	89.66%	91.97%	91.23%	94.77%	100.00%	-
EPS	53.14	50.85	25.46	26.14	30.89	32.95	32.69	38.37%
YoY %	4.50%	99.73%	-2.60%	-15.38%	-6.25%	0.80%	-	-
Horiz. %	162.56%	155.55%	77.88%	79.96%	94.49%	100.80%	100.00%	-
DPS	20.00	16.50	16.50	15.50	15.50	15.50	15.50	18.57%
YoY %	21.21%	0.00%	6.45%	0.00%	0.00%	0.00%	-	-
Horiz. %	129.03%	106.45%	106.45%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.95	0.90	0.70	2.14	2.14	2.08	2.06	-40.39%
YoY %	5.56%	28.57%	-67.29%	0.00%	2.88%	0.97%	-	-
Horiz. %	46.12%	43.69%	33.98%	103.88%	103.88%	100.97%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 6,394,068
RPS	190.32	192.05	191.64	196.64	194.92	202.41	213.67	-7.44%
YoY %	-0.90%	0.21%	-2.54%	0.88%	-3.70%	-5.27%	-	-
Horiz. %	89.07%	89.88%	89.69%	92.03%	91.22%	94.73%	100.00%	-
EPS	53.90	51.71	26.00	26.71	31.54	33.63	33.38	37.75%
YoY %	4.24%	98.88%	-2.66%	-15.31%	-6.21%	0.75%	-	-
Horiz. %	161.47%	154.91%	77.89%	80.02%	94.49%	100.75%	100.00%	-
DPS	20.34	16.85	16.85	15.83	15.83	15.88	15.88	17.99%
YoY %	20.71%	0.00%	6.44%	0.00%	-0.31%	0.00%	-	-
Horiz. %	128.09%	106.11%	106.11%	99.69%	99.69%	100.00%	100.00%	-
NAPS	0.9635	0.9153	0.715	2.1865	2.1851	2.1228	2.1034	-40.66%
YoY %	5.27%	28.01%	-67.30%	0.06%	2.93%	0.92%	-	-
Horiz. %	45.81%	43.52%	33.99%	103.95%	103.88%	100.92%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	5.25	4.80	4.71	5.36	5.44	4.68	5.10	-
P/RPS	2.80	2.54	2.51	2.79	2.85	2.36	2.44	9.63%
YoY %	10.24%	1.20%	-10.04%	-2.11%	20.76%	-3.28%	-	-
Horiz. %	114.75%	104.10%	102.87%	114.34%	116.80%	96.72%	100.00%	-
P/EPS	9.88	9.44	18.50	20.51	17.61	14.20	15.60	-26.31%
YoY %	4.66%	-48.97%	-9.80%	16.47%	24.01%	-8.97%	-	-
Horiz. %	63.33%	60.51%	118.59%	131.47%	112.88%	91.03%	100.00%	-
EY	10.12	10.59	5.41	4.88	5.68	7.04	6.41	35.69%
YoY %	-4.44%	95.75%	10.86%	-14.08%	-19.32%	9.83%	-	-
Horiz. %	157.88%	165.21%	84.40%	76.13%	88.61%	109.83%	100.00%	-
DY	3.81	3.44	3.50	2.89	2.85	3.31	3.04	16.29%
YoY %	10.76%	-1.71%	21.11%	1.40%	-13.90%	8.88%	-	-
Horiz. %	125.33%	113.16%	115.13%	95.07%	93.75%	108.88%	100.00%	-
P/NAPS	5.53	5.33	6.73	2.50	2.54	2.25	2.48	70.93%
YoY %	3.75%	-20.80%	169.20%	-1.57%	12.89%	-9.27%	-	-
Horiz. %	222.98%	214.92%	271.37%	100.81%	102.42%	90.73%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	20/08/14	22/05/14	25/02/14	18/11/13	21/08/13	21/05/13	21/02/13	-
Price	5.00	5.19	4.73	5.46	5.30	5.35	4.90	-
P/RPS	2.66	2.75	2.52	2.84	2.78	2.70	2.34	8.94%
YoY %	-3.27%	9.13%	-11.27%	2.16%	2.96%	15.38%	-	-
Horiz. %	113.68%	117.52%	107.69%	121.37%	118.80%	115.38%	100.00%	-
P/EPS	9.41	10.21	18.58	20.89	17.16	16.24	14.99	-26.74%
YoY %	-7.84%	-45.05%	-11.06%	21.74%	5.67%	8.34%	-	-
Horiz. %	62.78%	68.11%	123.95%	139.36%	114.48%	108.34%	100.00%	-
EY	10.63	9.80	5.38	4.79	5.83	6.16	6.67	36.55%
YoY %	8.47%	82.16%	12.32%	-17.84%	-5.36%	-7.65%	-	-
Horiz. %	159.37%	146.93%	80.66%	71.81%	87.41%	92.35%	100.00%	-
DY	4.00	3.18	3.49	2.84	2.92	2.90	3.16	17.06%
YoY %	25.79%	-8.88%	22.89%	-2.74%	0.69%	-8.23%	-	-
Horiz. %	126.58%	100.63%	110.44%	89.87%	92.41%	91.77%	100.00%	-
P/NAPS	5.26	5.77	6.76	2.55	2.48	2.57	2.38	69.91%
YoY %	-8.84%	-14.64%	165.10%	2.82%	-3.50%	7.98%	-	-
Horiz. %	221.01%	242.44%	284.03%	107.14%	104.20%	107.98%	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

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

HLIND

HONG LEONG INDUSTRIES BHD

314

PTRANS

PERAK TRANSIT BERHAD

307

TOPGLOV

TOP GLOVE CORPORATION BHD

178

YTLPOWR

YTL POWER INTERNATIONAL BHD

173

GENTING

GENTING BHD

139

PBBANK

PUBLIC BANK BHD

127

GENM

GENTING MALAYSIA BERHAD

116

INARI

INARI AMERTRON BERHAD

114

Daily Stocks

INGENIEU

0.09

-0.005

332,955,000

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.16

-0.005

135,506,800

INGENIEU-WB

0.02

0.00

122,973,500

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUZ

0.165

-0.015

59,390,400

E&O-LR

0.055

+0.01

56,261,700

ASB

0.13

+0.005

49,635,300

JAKS

0.13

+0.005

44,897,900

AHB

0.17

+0.01

37,117,300

More active Stocks

PANAMY

19.98

+0.50

35,500

ARKA

2.30

+0.28

131,000

GAMUDA

5.84

+0.26

3,014,900

HLIND

11.28

+0.20

15,200

NESTLE

129.70

+0.20

2,800

GCB-C5

1.01

+0.195

50,000

PETDAG

21.08

+0.18

3,400

TENAGA

12.76

+0.16

1,030,500

MRDIY-C23

0.40

+0.15

100

HLCAP

4.74

+0.14

187,500

More gainer Stocks

HEIM

25.24

-0.36

8,500

DLADY

32.86

-0.14

1,900

KUAISHO-C17

0.08

-0.12

58,800

IDEAL

3.40

-0.10

3,000

ALLIANZ

23.28

-0.10

1,800

NIKKEI-HC

0.515

-0.09

160,000

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

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