[IOICORP] QoQ TTM Result on 30-Sep-2014 [#1]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

17-Nov-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

30-Sep-2014 [#1]

Profit Trend

QoQ- -3.71%

YoY- 94.33%

Quarter Report

Quarterly report 1409.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	11,541,500	11,440,700	11,581,900	11,664,100	11,910,600	12,018,500	11,993,200	-2.53%
YoY %	0.88%	-1.22%	-0.70%	-2.07%	-0.90%	0.21%	-	-
Horiz. %	96.23%	95.39%	96.57%	97.26%	99.31%	100.21%	100.00%	-
PBT	422,800	686,700	1,255,900	1,648,600	1,670,800	1,343,800	1,308,600	-53.01%
YoY %	-38.43%	-45.32%	-23.82%	-1.33%	24.33%	2.69%	-	-
Horiz. %	32.31%	52.48%	95.97%	125.98%	127.68%	102.69%	100.00%	-
Tax	-297,400	-267,300	1,538,100	1,614,100	1,719,000	1,923,000	337,600	-
YoY %	-11.26%	-117.38%	-4.71%	-6.10%	-10.61%	469.61%	-	-
Horiz. %	-88.09%	-79.18%	455.60%	478.11%	509.18%	569.61%	100.00%	-
NP	125,400	419,400	2,794,000	3,262,700	3,389,800	3,266,800	1,646,200	-82.11%
YoY %	-70.10%	-84.99%	-14.37%	-3.75%	3.77%	98.44%	-	-
Horiz. %	7.62%	25.48%	169.72%	198.20%	205.92%	198.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	121,000	415,800	2,780,400	3,247,900	3,373,000	3,236,200	1,627,400	-82.40%
YoY %	-70.90%	-85.05%	-14.39%	-3.71%	4.23%	98.86%	-	-
Horiz. %	7.44%	25.55%	170.85%	199.58%	207.26%	198.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	70.34%	38.93%	-122.47%	-97.91%	-102.88%	-143.10%	-25.80%	-
YoY %	80.68%	131.79%	-25.08%	4.83%	28.11%	-454.65%	-	-
Horiz. %	-272.64%	-150.89%	474.69%	379.50%	398.76%	554.65%	100.00%	-
Total Cost	11,416,100	11,021,300	8,787,900	8,401,400	8,520,800	8,751,700	10,347,000	6.79%
YoY %	3.58%	25.41%	4.60%	-1.40%	-2.64%	-15.42%	-	-
Horiz. %	110.33%	106.52%	84.93%	81.20%	82.35%	84.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,097,777	5,034,576	5,437,419	5,402,698	6,029,984	5,727,894	4,474,671	36.12%
YoY %	40.98%	-7.41%	0.64%	-10.40%	5.27%	28.01%	-	-
Horiz. %	158.62%	112.51%	121.52%	120.74%	134.76%	128.01%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	569,694	1,046,198	1,046,198	1,273,073	1,273,073	1,054,537	1,054,537	-33.74%
YoY %	-45.55%	0.00%	-17.82%	0.00%	20.72%	0.00%	-	-
Horiz. %	54.02%	99.21%	99.21%	120.72%	120.72%	100.00%	100.00%	-
Div Payout %	470.82%	251.61%	37.63%	39.20%	37.74%	32.59%	64.80%	-
YoY %	87.12%	568.64%	-4.01%	3.87%	15.80%	-49.71%	-	-
Horiz. %	726.57%	388.29%	58.07%	60.49%	58.24%	50.29%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	7,097,777	5,034,576	5,437,419	5,402,698	6,029,984	5,727,894	4,474,671	36.12%
YoY %	40.98%	-7.41%	0.64%	-10.40%	5.27%	28.01%	-	-
Horiz. %	158.62%	112.51%	121.52%	120.74%	134.76%	128.01%	100.00%	-
NOSH	6,337,301	6,372,881	6,322,580	6,356,115	6,347,351	6,364,327	6,392,388	-0.57%
YoY %	-0.56%	0.80%	-0.53%	0.14%	-0.27%	-0.44%	-	-
Horiz. %	99.14%	99.69%	98.91%	99.43%	99.30%	99.56%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	1.09%	3.67%	24.12%	27.97%	28.46%	27.18%	13.73%	-
YoY %	-70.30%	-84.78%	-13.76%	-1.72%	4.71%	97.96%	-	-
Horiz. %	7.94%	26.73%	175.67%	203.71%	207.28%	197.96%	100.00%	-
ROE	1.70%	8.26%	51.13%	60.12%	55.94%	56.50%	36.37%	-
YoY %	-79.42%	-83.85%	-14.95%	7.47%	-0.99%	55.35%	-	-
Horiz. %	4.67%	22.71%	140.58%	165.30%	153.81%	155.35%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	182.12	179.52	183.18	183.51	187.65	188.84	187.62	-1.96%
YoY %	1.45%	-2.00%	-0.18%	-2.21%	-0.63%	0.65%	-	-
Horiz. %	97.07%	95.68%	97.63%	97.81%	100.02%	100.65%	100.00%	-
EPS	1.91	6.52	43.98	51.10	53.14	50.85	25.46	-82.29%
YoY %	-70.71%	-85.18%	-13.93%	-3.84%	4.50%	99.73%	-	-
Horiz. %	7.50%	25.61%	172.74%	200.71%	208.72%	199.73%	100.00%	-
DPS	9.00	16.50	16.50	20.00	20.00	16.50	16.50	-33.31%
YoY %	-45.45%	0.00%	-17.50%	0.00%	21.21%	0.00%	-	-
Horiz. %	54.55%	100.00%	100.00%	121.21%	121.21%	100.00%	100.00%	-
NAPS	1.12	0.79	0.86	0.85	0.95	0.90	0.70	36.91%
YoY %	41.77%	-8.14%	1.18%	-10.53%	5.56%	28.57%	-	-
Horiz. %	160.00%	112.86%	122.86%	121.43%	135.71%	128.57%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 6,356,115
RPS	184.42	182.81	185.07	186.38	190.32	192.05	191.64	-2.53%
YoY %	0.88%	-1.22%	-0.70%	-2.07%	-0.90%	0.21%	-	-
Horiz. %	96.23%	95.39%	96.57%	97.26%	99.31%	100.21%	100.00%	-
EPS	1.93	6.64	44.43	51.90	53.90	51.71	26.00	-82.42%
YoY %	-70.93%	-85.06%	-14.39%	-3.71%	4.24%	98.88%	-	-
Horiz. %	7.42%	25.54%	170.88%	199.62%	207.31%	198.88%	100.00%	-
DPS	9.10	16.72	16.72	20.34	20.34	16.85	16.85	-33.75%
YoY %	-45.57%	0.00%	-17.80%	0.00%	20.71%	0.00%	-	-
Horiz. %	54.01%	99.23%	99.23%	120.71%	120.71%	100.00%	100.00%	-
NAPS	1.1342	0.8045	0.8689	0.8633	0.9635	0.9153	0.715	36.13%
YoY %	40.98%	-7.41%	0.65%	-10.40%	5.27%	28.01%	-	-
Horiz. %	158.63%	112.52%	121.52%	120.74%	134.76%	128.01%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	4.06	4.59	4.80	4.81	5.25	4.80	4.71	-
P/RPS	2.23	2.56	2.62	2.62	2.80	2.54	2.51	-7.60%
YoY %	-12.89%	-2.29%	0.00%	-6.43%	10.24%	1.20%	-	-
Horiz. %	88.84%	101.99%	104.38%	104.38%	111.55%	101.20%	100.00%	-
P/EPS	212.64	70.35	10.92	9.41	9.88	9.44	18.50	411.59%
YoY %	202.26%	544.23%	16.05%	-4.76%	4.66%	-48.97%	-	-
Horiz. %	1,149.41%	380.27%	59.03%	50.86%	53.41%	51.03%	100.00%	-
EY	0.47	1.42	9.16	10.62	10.12	10.59	5.41	-80.47%
YoY %	-66.90%	-84.50%	-13.75%	4.94%	-4.44%	95.75%	-	-
Horiz. %	8.69%	26.25%	169.32%	196.30%	187.06%	195.75%	100.00%	-
DY	2.22	3.59	3.44	4.16	3.81	3.44	3.50	-26.23%
YoY %	-38.16%	4.36%	-17.31%	9.19%	10.76%	-1.71%	-	-
Horiz. %	63.43%	102.57%	98.29%	118.86%	108.86%	98.29%	100.00%	-
P/NAPS	3.63	5.81	5.58	5.66	5.53	5.33	6.73	-33.81%
YoY %	-37.52%	4.12%	-1.41%	2.35%	3.75%	-20.80%	-	-
Horiz. %	53.94%	86.33%	82.91%	84.10%	82.17%	79.20%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	14/05/15	13/02/15	17/11/14	20/08/14	22/05/14	25/02/14	-
Price	3.93	4.21	4.81	4.70	5.00	5.19	4.73	-
P/RPS	2.16	2.35	2.63	2.56	2.66	2.75	2.52	-9.79%
YoY %	-8.09%	-10.65%	2.73%	-3.76%	-3.27%	9.13%	-	-
Horiz. %	85.71%	93.25%	104.37%	101.59%	105.56%	109.13%	100.00%	-
P/EPS	205.83	64.53	10.94	9.20	9.41	10.21	18.58	399.13%
YoY %	218.97%	489.85%	18.91%	-2.23%	-7.84%	-45.05%	-	-
Horiz. %	1,107.80%	347.31%	58.88%	49.52%	50.65%	54.95%	100.00%	-
EY	0.49	1.55	9.14	10.87	10.63	9.80	5.38	-79.84%
YoY %	-68.39%	-83.04%	-15.92%	2.26%	8.47%	82.16%	-	-
Horiz. %	9.11%	28.81%	169.89%	202.04%	197.58%	182.16%	100.00%	-
DY	2.29	3.92	3.43	4.26	4.00	3.18	3.49	-24.54%
YoY %	-41.58%	14.29%	-19.48%	6.50%	25.79%	-8.88%	-	-
Horiz. %	65.62%	112.32%	98.28%	122.06%	114.61%	91.12%	100.00%	-
P/NAPS	3.51	5.33	5.59	5.53	5.26	5.77	6.76	-35.47%
YoY %	-34.15%	-4.65%	1.08%	5.13%	-8.84%	-14.64%	-	-
Horiz. %	51.92%	78.85%	82.69%	81.80%	77.81%	85.36%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 15:30:00

EMA 5

30 Mins

SELL

2024-05-16 15:00:00

EMA 5

5 Mins

SELL

2024-05-16 15:00:00

EMA 5

10 Mins

SELL

2024-05-16 14:50:00

EMA 5

10 Mins

BUY

2024-05-16 14:50:00

EMA 5

5 Mins

BUY

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

634

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

PTRANS

PERAK TRANSIT BERHAD

422

HLIND

HONG LEONG INDUSTRIES BHD

414

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

378

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

318

Daily Stocks

HSI-CXG

0.23

+0.025

280,188,300

REVENUE

0.235

-0.01

272,663,100

TOPGLOV

1.21

-0.05

267,753,900

HSI-HUZ

0.205

-0.04

232,343,800

MQTECH

0.015

-0.005

156,871,100

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

99,687,300

SUPERMX

1.00

-0.08

89,559,300

MYEG

1.04

+0.01

88,060,200

SINKUNG

0.155

+0.015

86,040,300

More active Stocks

MPI

33.52

+1.00

170,600

F&N

33.24

+0.76

208,500

UTDPLT

26.22

+0.60

273,200

HEIM

24.76

+0.56

309,300

CARLSBG

20.16

+0.54

367,800

NESTLE

129.50

+0.50

29,900

ALLIANZ

22.08

+0.40

33,600

PANAMY

19.62

+0.36

16,700

GCB

3.43

+0.33

6,973,700

KSENG

6.30

+0.32

499,600

More gainer Stocks

AJI

16.16

-0.40

206,100

AIRPORT

10.02

-0.38

24,240,000

KOSSAN

2.48

-0.26

20,344,600

HARTA

3.57

-0.25

32,486,100

DLADY

32.72

-0.22

2,100

KOSSAN-C60

0.585

-0.195

341,000

AHEALTH

2.92

-0.15

771,000

ICAP

3.31

-0.13

358,600

DJIA-HG

0.215

-0.125

200

KUAISHO-C17

0.08

-0.12

58,800

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