[IOICORP] QoQ TTM Result on 31-Dec-2015 [#2]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

19-Feb-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

31-Dec-2015 [#2]

Profit Trend

QoQ- 85.5%

YoY- -104.17%

Quarter Report

Quarterly report 1512.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
TTM Result
Revenue	10,983,000	11,739,300	11,853,400	11,746,100	11,634,800	11,541,500	11,440,700	-2.67%
YoY %	-6.44%	-0.96%	0.91%	0.96%	0.81%	0.88%	-	-
Horiz. %	96.00%	102.61%	103.61%	102.67%	101.70%	100.88%	100.00%	-
PBT	1,792,400	965,800	1,159,400	213,500	-536,100	422,800	686,700	89.24%
YoY %	85.59%	-16.70%	443.04%	139.82%	-226.80%	-38.43%	-	-
Horiz. %	261.02%	140.64%	168.84%	31.09%	-78.07%	61.57%	100.00%	-
Tax	-292,300	-319,500	-344,800	-320,400	-260,900	-297,400	-267,300	6.12%
YoY %	8.51%	7.34%	-7.62%	-22.81%	12.27%	-11.26%	-	-
Horiz. %	109.35%	119.53%	128.99%	119.87%	97.61%	111.26%	100.00%	-
NP	1,500,100	646,300	814,600	-106,900	-797,000	125,400	419,400	133.33%
YoY %	132.11%	-20.66%	862.02%	86.59%	-735.57%	-70.10%	-	-
Horiz. %	357.68%	154.10%	194.23%	-25.49%	-190.03%	29.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,478,900	629,700	801,400	-116,000	-800,100	121,000	415,800	132.46%
YoY %	134.86%	-21.43%	790.86%	85.50%	-761.24%	-70.90%	-	-
Horiz. %	355.68%	151.44%	192.74%	-27.90%	-192.42%	29.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.31%	33.08%	29.74%	150.07%	-	70.34%	38.93%	-
YoY %	-50.70%	11.23%	-80.18%	0.00%	-	80.68%	-	-
Horiz. %	41.90%	84.97%	76.39%	385.49%	-	180.68%	100.00%	-
Total Cost	9,482,900	11,093,000	11,038,800	11,853,000	12,431,800	11,416,100	11,021,300	-9.51%
YoY %	-14.51%	0.49%	-6.87%	-4.66%	8.90%	3.58%	-	-
Horiz. %	86.04%	100.65%	100.16%	107.55%	112.80%	103.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,028,503	7,155,319	5,228,720	4,785,820	4,169,947	7,097,777	5,034,576	24.83%
YoY %	-1.77%	36.85%	9.25%	14.77%	-41.25%	40.98%	-	-
Horiz. %	139.60%	142.12%	103.86%	95.06%	82.83%	140.98%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	502,846	502,846	505,578	505,578	569,694	569,694	1,046,198	-38.55%
YoY %	0.00%	-0.54%	0.00%	-11.25%	0.00%	-45.55%	-	-
Horiz. %	48.06%	48.06%	48.33%	48.33%	54.45%	54.45%	100.00%	-
Div Payout %	34.00%	79.85%	63.09%	0.00%	0.00%	470.82%	251.61%	-
YoY %	-57.42%	26.57%	0.00%	0.00%	0.00%	87.12%	-	-
Horiz. %	13.51%	31.74%	25.07%	0.00%	0.00%	187.12%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	7,028,503	7,155,319	5,228,720	4,785,820	4,169,947	7,097,777	5,034,576	24.83%
YoY %	-1.77%	36.85%	9.25%	14.77%	-41.25%	40.98%	-	-
Horiz. %	139.60%	142.12%	103.86%	95.06%	82.83%	140.98%	100.00%	-
NOSH	6,275,449	6,276,595	6,299,663	6,297,132	6,318,101	6,337,301	6,372,881	-1.01%
YoY %	-0.02%	-0.37%	0.04%	-0.33%	-0.30%	-0.56%	-	-
Horiz. %	98.47%	98.49%	98.85%	98.81%	99.14%	99.44%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	13.66%	5.51%	6.87%	-0.91%	-6.85%	1.09%	3.67%	-
YoY %	147.91%	-19.80%	854.95%	86.72%	-728.44%	-70.30%	-	-
Horiz. %	372.21%	150.14%	187.19%	-24.80%	-186.65%	29.70%	100.00%	-
ROE	21.04%	8.80%	15.33%	-2.42%	-19.19%	1.70%	8.26%	-
YoY %	139.09%	-42.60%	733.47%	87.39%	-1,228.82%	-79.42%	-	-
Horiz. %	254.72%	106.54%	185.59%	-29.30%	-232.32%	20.58%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	175.02	187.03	188.16	186.53	184.15	182.12	179.52	-1.67%
YoY %	-6.42%	-0.60%	0.87%	1.29%	1.11%	1.45%	-	-
Horiz. %	97.49%	104.18%	104.81%	103.90%	102.58%	101.45%	100.00%	-
EPS	23.57	10.03	12.72	-1.84	-12.66	1.91	6.52	134.99%
YoY %	135.00%	-21.15%	791.30%	85.47%	-762.83%	-70.71%	-	-
Horiz. %	361.50%	153.83%	195.09%	-28.22%	-194.17%	29.29%	100.00%	-
DPS	8.00	8.00	8.00	8.00	9.00	9.00	16.50	-38.20%
YoY %	0.00%	0.00%	0.00%	-11.11%	0.00%	-45.45%	-	-
Horiz. %	48.48%	48.48%	48.48%	48.48%	54.55%	54.55%	100.00%	-
NAPS	1.12	1.14	0.83	0.76	0.66	1.12	0.79	26.12%
YoY %	-1.75%	37.35%	9.21%	15.15%	-41.07%	41.77%	-	-
Horiz. %	141.77%	144.30%	105.06%	96.20%	83.54%	141.77%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 6,297,132
RPS	175.50	187.59	189.41	187.69	185.92	184.42	182.81	-2.67%
YoY %	-6.44%	-0.96%	0.92%	0.95%	0.81%	0.88%	-	-
Horiz. %	96.00%	102.61%	103.61%	102.67%	101.70%	100.88%	100.00%	-
EPS	23.63	10.06	12.81	-1.85	-12.79	1.93	6.64	132.55%
YoY %	134.89%	-21.47%	792.43%	85.54%	-762.69%	-70.93%	-	-
Horiz. %	355.87%	151.51%	192.92%	-27.86%	-192.62%	29.07%	100.00%	-
DPS	8.04	8.04	8.08	8.08	9.10	9.10	16.72	-38.54%
YoY %	0.00%	-0.50%	0.00%	-11.21%	0.00%	-45.57%	-	-
Horiz. %	48.09%	48.09%	48.33%	48.33%	54.43%	54.43%	100.00%	-
NAPS	1.1231	1.1434	0.8355	0.7647	0.6663	1.1342	0.8045	24.83%
YoY %	-1.78%	36.85%	9.26%	14.77%	-41.25%	40.98%	-	-
Horiz. %	139.60%	142.13%	103.85%	95.05%	82.82%	140.98%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	4.45	4.34	4.57	4.46	4.07	4.06	4.59	-
P/RPS	2.54	2.32	2.43	2.39	2.21	2.23	2.56	-0.52%
YoY %	9.48%	-4.53%	1.67%	8.14%	-0.90%	-12.89%	-	-
Horiz. %	99.22%	90.62%	94.92%	93.36%	86.33%	87.11%	100.00%	-
P/EPS	18.88	43.26	35.92	-242.11	-32.14	212.64	70.35	-58.29%
YoY %	-56.36%	20.43%	114.84%	-653.30%	-115.11%	202.26%	-	-
Horiz. %	26.84%	61.49%	51.06%	-344.15%	-45.69%	302.26%	100.00%	-
EY	5.30	2.31	2.78	-0.41	-3.11	0.47	1.42	140.03%
YoY %	129.44%	-16.91%	778.05%	86.82%	-761.70%	-66.90%	-	-
Horiz. %	373.24%	162.68%	195.77%	-28.87%	-219.01%	33.10%	100.00%	-
DY	1.80	1.84	1.75	1.79	2.21	2.22	3.59	-36.80%
YoY %	-2.17%	5.14%	-2.23%	-19.00%	-0.45%	-38.16%	-	-
Horiz. %	50.14%	51.25%	48.75%	49.86%	61.56%	61.84%	100.00%	-
P/NAPS	3.97	3.81	5.51	5.87	6.17	3.63	5.81	-22.36%
YoY %	4.20%	-30.85%	-6.13%	-4.86%	69.97%	-37.52%	-	-
Horiz. %	68.33%	65.58%	94.84%	101.03%	106.20%	62.48%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	18/11/16	23/08/16	18/05/16	19/02/16	16/11/15	24/08/15	14/05/15	-
Price	4.37	4.43	4.18	4.75	4.17	3.93	4.21	-
P/RPS	2.50	2.37	2.22	2.55	2.26	2.16	2.35	4.19%
YoY %	5.49%	6.76%	-12.94%	12.83%	4.63%	-8.09%	-	-
Horiz. %	106.38%	100.85%	94.47%	108.51%	96.17%	91.91%	100.00%	-
P/EPS	18.54	44.16	32.86	-257.86	-32.93	205.83	64.53	-56.35%
YoY %	-58.02%	34.39%	112.74%	-683.05%	-116.00%	218.97%	-	-
Horiz. %	28.73%	68.43%	50.92%	-399.60%	-51.03%	318.97%	100.00%	-
EY	5.39	2.26	3.04	-0.39	-3.04	0.49	1.55	129.00%
YoY %	138.50%	-25.66%	879.49%	87.17%	-720.41%	-68.39%	-	-
Horiz. %	347.74%	145.81%	196.13%	-25.16%	-196.13%	31.61%	100.00%	-
DY	1.83	1.81	1.91	1.68	2.16	2.29	3.92	-39.73%
YoY %	1.10%	-5.24%	13.69%	-22.22%	-5.68%	-41.58%	-	-
Horiz. %	46.68%	46.17%	48.72%	42.86%	55.10%	58.42%	100.00%	-
P/NAPS	3.90	3.89	5.04	6.25	6.32	3.51	5.33	-18.75%
YoY %	0.26%	-22.82%	-19.36%	-1.11%	80.06%	-34.15%	-	-
Horiz. %	73.17%	72.98%	94.56%	117.26%	118.57%	65.85%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: SMART ASIA CHEMICAL BHD

MQ Trader

MQ Trading Signals

2024-05-10 14:40:00

ADX

10 Mins

BUY

2024-05-10 14:30:00

EMA 5

10 Mins

SELL

2024-05-10 14:30:00

ADX

10 Mins

SELL

2024-05-10 14:30:00

EMA 5

5 Mins

SELL

2024-05-10 11:00:00

EMA 5

10 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 >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

361

MPI

MALAYSIAN PACIFIC INDUSTRIES

358

PTRANS

PERAK TRANSIT BERHAD

355

HLIND

HONG LEONG INDUSTRIES BHD

350

VSTECS

VSTECS BERHAD

343

YTLPOWR

YTL POWER INTERNATIONAL BHD

312

SNS

SNS NETWORK TECHNOLOGY BERHAD

236

INARI

INARI AMERTRON BERHAD

229

PBBANK

PUBLIC BANK BHD

223

Daily Stocks

HSI-CXG

0.205

+0.04

205,666,100

INIX-OR

0.02

0.00

141,839,900

HSI-HUT

0.145

-0.045

125,097,400

EDUSPEC-OR

0.005

0.00

75,002,700

MRCB

0.705

+0.015

73,843,000

TOPGLOV

0.955

+0.04

73,427,400

PMHLDG

0.285

-0.01

65,200,500

ICONIC

0.12

0.00

59,243,700

E&O-LR

0.055

+0.01

56,261,700

AHB

0.155

+0.01

55,599,200

More active Stocks

SBAGAN

5.69

+0.72

538,900

KOBAY

2.46

+0.53

10,243,000

NESTLE

129.00

+0.50

6,000

KLUANG

5.30

+0.49

154,900

KUCHAI

2.27

+0.44

1,529,600

SAM

5.60

+0.23

585,900

HSI-CVK

1.42

+0.21

100

HSI-CVU

2.00

+0.20

250,000

MANULFE

2.32

+0.19

457,800

HSI-CVH

1.09

+0.18

469,500

More gainer Stocks

DLADY

32.08

-1.30

89,500

HEIM

23.58

-0.32

31,700

PPB

15.60

-0.20

202,600

HSI-HS6

0.385

-0.18

247,700

AJI

19.10

-0.18

245,200

KLK

22.74

-0.18

102,000

PETGAS

18.08

-0.18

50,100

HSI-HUY

0.715

-0.155

21,300

NSOP

3.76

-0.14

1,000

UTDPLT

25.38

-0.12

222,600

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