[IOICORP] QoQ TTM Result on 31-Dec-2013 [#2]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

25-Feb-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

31-Dec-2013 [#2]

Profit Trend

QoQ- -2.63%

YoY- -22.09%

Quarter Report

Quarterly report 1312.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	11,664,100	11,910,600	12,018,500	11,993,200	12,305,800	12,198,500	12,666,800	-5.34%
YoY %	-2.07%	-0.90%	0.21%	-2.54%	0.88%	-3.70%	-	-
Horiz. %	92.08%	94.03%	94.88%	94.68%	97.15%	96.30%	100.00%	-
PBT	1,648,600	1,670,800	1,343,800	1,308,600	1,311,600	1,603,400	1,703,600	-2.16%
YoY %	-1.33%	24.33%	2.69%	-0.23%	-18.20%	-5.88%	-	-
Horiz. %	96.77%	98.07%	78.88%	76.81%	76.99%	94.12%	100.00%	-
Tax	1,614,100	1,719,000	1,923,000	337,600	380,600	394,800	429,300	141.59%
YoY %	-6.10%	-10.61%	469.61%	-11.30%	-3.60%	-8.04%	-	-
Horiz. %	375.98%	400.42%	447.94%	78.64%	88.66%	91.96%	100.00%	-
NP	3,262,700	3,389,800	3,266,800	1,646,200	1,692,200	1,998,200	2,132,900	32.72%
YoY %	-3.75%	3.77%	98.44%	-2.72%	-15.31%	-6.32%	-	-
Horiz. %	152.97%	158.93%	153.16%	77.18%	79.34%	93.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,247,900	3,373,000	3,236,200	1,627,400	1,671,300	1,973,800	2,104,700	33.50%
YoY %	-3.71%	4.23%	98.86%	-2.63%	-15.33%	-6.22%	-	-
Horiz. %	154.32%	160.26%	153.76%	77.32%	79.41%	93.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-97.91%	-102.88%	-143.10%	-25.80%	-29.02%	-24.62%	-25.20%	-
YoY %	4.83%	28.11%	-454.65%	11.10%	-17.87%	2.30%	-	-
Horiz. %	388.53%	408.25%	567.86%	102.38%	115.16%	97.70%	100.00%	-
Total Cost	8,401,400	8,520,800	8,751,700	10,347,000	10,613,600	10,200,300	10,533,900	-13.98%
YoY %	-1.40%	-2.64%	-15.42%	-2.51%	4.05%	-3.17%	-	-
Horiz. %	79.76%	80.89%	83.08%	98.23%	100.76%	96.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,402,698	6,029,984	5,727,894	4,474,671	13,683,306	13,674,498	13,284,858	-45.07%
YoY %	-10.40%	5.27%	28.01%	-67.30%	0.06%	2.93%	-	-
Horiz. %	40.67%	45.39%	43.12%	33.68%	103.00%	102.93%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	1,273,073	1,273,073	1,054,537	1,054,537	990,438	990,438	993,525	17.95%
YoY %	0.00%	20.72%	0.00%	6.47%	0.00%	-0.31%	-	-
Horiz. %	128.14%	128.14%	106.14%	106.14%	99.69%	99.69%	100.00%	-
Div Payout %	39.20%	37.74%	32.59%	64.80%	59.26%	50.18%	47.21%	-
YoY %	3.87%	15.80%	-49.71%	9.35%	18.09%	6.29%	-	-
Horiz. %	83.03%	79.94%	69.03%	137.26%	125.52%	106.29%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	5,402,698	6,029,984	5,727,894	4,474,671	13,683,306	13,674,498	13,284,858	-45.07%
YoY %	-10.40%	5.27%	28.01%	-67.30%	0.06%	2.93%	-	-
Horiz. %	40.67%	45.39%	43.12%	33.68%	103.00%	102.93%	100.00%	-
NOSH	6,356,115	6,347,351	6,364,327	6,392,388	6,394,068	6,389,952	6,386,951	-0.32%
YoY %	0.14%	-0.27%	-0.44%	-0.03%	0.06%	0.05%	-	-
Horiz. %	99.52%	99.38%	99.65%	100.09%	100.11%	100.05%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	27.97%	28.46%	27.18%	13.73%	13.75%	16.38%	16.84%	-
YoY %	-1.72%	4.71%	97.96%	-0.15%	-16.06%	-2.73%	-	-
Horiz. %	166.09%	169.00%	161.40%	81.53%	81.65%	97.27%	100.00%	-
ROE	60.12%	55.94%	56.50%	36.37%	12.21%	14.43%	15.84%	-
YoY %	7.47%	-0.99%	55.35%	197.87%	-15.38%	-8.90%	-	-
Horiz. %	379.55%	353.16%	356.69%	229.61%	77.08%	91.10%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	183.51	187.65	188.84	187.62	192.46	190.90	198.32	-5.03%
YoY %	-2.21%	-0.63%	0.65%	-2.51%	0.82%	-3.74%	-	-
Horiz. %	92.53%	94.62%	95.22%	94.60%	97.05%	96.26%	100.00%	-
EPS	51.10	53.14	50.85	25.46	26.14	30.89	32.95	33.94%
YoY %	-3.84%	4.50%	99.73%	-2.60%	-15.38%	-6.25%	-	-
Horiz. %	155.08%	161.27%	154.32%	77.27%	79.33%	93.75%	100.00%	-
DPS	20.00	20.00	16.50	16.50	15.50	15.50	15.50	18.50%
YoY %	0.00%	21.21%	0.00%	6.45%	0.00%	0.00%	-	-
Horiz. %	129.03%	129.03%	106.45%	106.45%	100.00%	100.00%	100.00%	-
NAPS	0.85	0.95	0.90	0.70	2.14	2.14	2.08	-44.90%
YoY %	-10.53%	5.56%	28.57%	-67.29%	0.00%	2.88%	-	-
Horiz. %	40.87%	45.67%	43.27%	33.65%	102.88%	102.88%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 6,392,388
RPS	186.38	190.32	192.05	191.64	196.64	194.92	202.41	-5.34%
YoY %	-2.07%	-0.90%	0.21%	-2.54%	0.88%	-3.70%	-	-
Horiz. %	92.08%	94.03%	94.88%	94.68%	97.15%	96.30%	100.00%	-
EPS	51.90	53.90	51.71	26.00	26.71	31.54	33.63	33.50%
YoY %	-3.71%	4.24%	98.88%	-2.66%	-15.31%	-6.21%	-	-
Horiz. %	154.33%	160.27%	153.76%	77.31%	79.42%	93.79%	100.00%	-
DPS	20.34	20.34	16.85	16.85	15.83	15.83	15.88	17.92%
YoY %	0.00%	20.71%	0.00%	6.44%	0.00%	-0.31%	-	-
Horiz. %	128.09%	128.09%	106.11%	106.11%	99.69%	99.69%	100.00%	-
NAPS	0.8633	0.9635	0.9153	0.715	2.1865	2.1851	2.1228	-45.07%
YoY %	-10.40%	5.27%	28.01%	-67.30%	0.06%	2.93%	-	-
Horiz. %	40.67%	45.39%	43.12%	33.68%	103.00%	102.93%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	4.81	5.25	4.80	4.71	5.36	5.44	4.68	-
P/RPS	2.62	2.80	2.54	2.51	2.79	2.85	2.36	7.20%
YoY %	-6.43%	10.24%	1.20%	-10.04%	-2.11%	20.76%	-	-
Horiz. %	111.02%	118.64%	107.63%	106.36%	118.22%	120.76%	100.00%	-
P/EPS	9.41	9.88	9.44	18.50	20.51	17.61	14.20	-23.97%
YoY %	-4.76%	4.66%	-48.97%	-9.80%	16.47%	24.01%	-	-
Horiz. %	66.27%	69.58%	66.48%	130.28%	144.44%	124.01%	100.00%	-
EY	10.62	10.12	10.59	5.41	4.88	5.68	7.04	31.50%
YoY %	4.94%	-4.44%	95.75%	10.86%	-14.08%	-19.32%	-	-
Horiz. %	150.85%	143.75%	150.43%	76.85%	69.32%	80.68%	100.00%	-
DY	4.16	3.81	3.44	3.50	2.89	2.85	3.31	16.44%
YoY %	9.19%	10.76%	-1.71%	21.11%	1.40%	-13.90%	-	-
Horiz. %	125.68%	115.11%	103.93%	105.74%	87.31%	86.10%	100.00%	-
P/NAPS	5.66	5.53	5.33	6.73	2.50	2.54	2.25	84.86%
YoY %	2.35%	3.75%	-20.80%	169.20%	-1.57%	12.89%	-	-
Horiz. %	251.56%	245.78%	236.89%	299.11%	111.11%	112.89%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	17/11/14	20/08/14	22/05/14	25/02/14	18/11/13	21/08/13	21/05/13	-
Price	4.70	5.00	5.19	4.73	5.46	5.30	5.35	-
P/RPS	2.56	2.66	2.75	2.52	2.84	2.78	2.70	-3.48%
YoY %	-3.76%	-3.27%	9.13%	-11.27%	2.16%	2.96%	-	-
Horiz. %	94.81%	98.52%	101.85%	93.33%	105.19%	102.96%	100.00%	-
P/EPS	9.20	9.41	10.21	18.58	20.89	17.16	16.24	-31.51%
YoY %	-2.23%	-7.84%	-45.05%	-11.06%	21.74%	5.67%	-	-
Horiz. %	56.65%	57.94%	62.87%	114.41%	128.63%	105.67%	100.00%	-
EY	10.87	10.63	9.80	5.38	4.79	5.83	6.16	45.97%
YoY %	2.26%	8.47%	82.16%	12.32%	-17.84%	-5.36%	-	-
Horiz. %	176.46%	172.56%	159.09%	87.34%	77.76%	94.64%	100.00%	-
DY	4.26	4.00	3.18	3.49	2.84	2.92	2.90	29.19%
YoY %	6.50%	25.79%	-8.88%	22.89%	-2.74%	0.69%	-	-
Horiz. %	146.90%	137.93%	109.66%	120.34%	97.93%	100.69%	100.00%	-
P/NAPS	5.53	5.26	5.77	6.76	2.55	2.48	2.57	66.59%
YoY %	5.13%	-8.84%	-14.64%	165.10%	2.82%	-3.50%	-	-
Horiz. %	215.18%	204.67%	224.51%	263.04%	99.22%	96.50%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 29 May 2024

MQ Trader

MQ Trading Signals

2024-05-29 16:30:00

OBV

10 Mins

BUY

2024-05-29 16:10:00

OBV

5 Mins

BUY

2024-05-29 15:05:00

OBV

5 Mins

SELL

2024-05-29 11:50:00

OBV

10 Mins

SELL

2024-05-29 11:30:00

OBV

30 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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

567

RANHILL

RANHILL UTILITIES BERHAD

480

PBBANK

PUBLIC BANK BHD

397

DNEX

DAGANG NEXCHANGE BERHAD

363

MPI

MALAYSIAN PACIFIC INDUSTRIES

353

HLIND

HONG LEONG INDUSTRIES BHD

334

PTRANS

PERAK TRANSIT BERHAD

331

JCY

JCY INTERNATIONAL BERHAD

327

GENTING

GENTING BHD

273

Daily Stocks

HSI-CXG

0.11

-0.02

212,306,600

KENERGY

0.465

+0.165

148,540,500

INIX-OR

0.02

0.00

141,839,900

EPICON

0.315

-0.085

138,585,900

HSI-HUZ

0.265

+0.04

116,832,400

AHB

0.125

-0.025

86,023,200

REVENUE

0.22

-0.015

82,922,200

EDUSPEC-OR

0.005

0.00

75,002,700

ALPHA

0.32

+0.005

61,183,300

DNEX

0.455

-0.005

59,332,500

More active Stocks

MPI

39.50

+0.62

275,900

YTLPOWR

5.25

+0.25

21,384,500

ATECH

3.49

+0.18

4,946,000

KENERGY

0.465

+0.165

148,540,500

YTL

3.84

+0.15

16,280,500

YTLPOWR-C36

1.21

+0.15

150,500

KOBAY

2.26

+0.13

10,563,900

NOTION-WD

1.13

+0.13

6,149,400

ORIENT

6.85

+0.13

1,094,100

KGB

3.18

+0.12

3,238,700

More gainer Stocks

KLK

21.36

-0.62

2,352,700

DLADY

34.90

-0.52

20,300

LAGENDA

1.17

-0.49

29,363,700

ALLIANZ

22.08

-0.38

21,300

HARISON

9.50

-0.23

25,200

NESTLE

127.70

-0.20

64,500

BIPORT

6.20

-0.20

2,000

ORIENT

6.97

-0.18

1,220,900

CDB

3.86

-0.14

5,518,900

ARKA

2.10

-0.14

12,400

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