[IOICORP] QoQ TTM Result on 31-Mar-2016 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

18-May-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

31-Mar-2016 [#3]

Profit Trend

QoQ- 790.86%

YoY- 92.74%

Quarter Report

Quarterly report 1603.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
TTM Result
Revenue	10,521,000	10,983,000	11,739,300	11,853,400	11,746,100	11,634,800	11,541,500	-5.95%
YoY %	-4.21%	-6.44%	-0.96%	0.91%	0.96%	0.81%	-	-
Horiz. %	91.16%	95.16%	101.71%	102.70%	101.77%	100.81%	100.00%	-
PBT	1,000,700	1,792,400	965,800	1,159,400	213,500	-536,100	422,800	77.13%
YoY %	-44.17%	85.59%	-16.70%	443.04%	139.82%	-226.80%	-	-
Horiz. %	236.68%	423.94%	228.43%	274.22%	50.50%	-126.80%	100.00%	-
Tax	-189,700	-292,300	-319,500	-344,800	-320,400	-260,900	-297,400	-25.79%
YoY %	35.10%	8.51%	7.34%	-7.62%	-22.81%	12.27%	-	-
Horiz. %	63.79%	98.29%	107.43%	115.94%	107.73%	87.73%	100.00%	-
NP	811,000	1,500,100	646,300	814,600	-106,900	-797,000	125,400	245.16%
YoY %	-45.94%	132.11%	-20.66%	862.02%	86.59%	-735.57%	-	-
Horiz. %	646.73%	1,196.25%	515.39%	649.60%	-85.25%	-635.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	790,800	1,478,900	629,700	801,400	-116,000	-800,100	121,000	247.57%
YoY %	-46.53%	134.86%	-21.43%	790.86%	85.50%	-761.24%	-	-
Horiz. %	653.55%	1,222.23%	520.41%	662.31%	-95.87%	-661.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.96%	16.31%	33.08%	29.74%	150.07%	-	70.34%	-
YoY %	16.25%	-50.70%	11.23%	-80.18%	0.00%	-	-	-
Horiz. %	26.95%	23.19%	47.03%	42.28%	213.35%	-	100.00%	-
Total Cost	9,710,000	9,482,900	11,093,000	11,038,800	11,853,000	12,431,800	11,416,100	-10.18%
YoY %	2.39%	-14.51%	0.49%	-6.87%	-4.66%	8.90%	-	-
Horiz. %	85.06%	83.07%	97.17%	96.70%	103.83%	108.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,168,433	7,028,503	7,155,319	5,228,720	4,785,820	4,169,947	7,097,777	0.65%
YoY %	1.99%	-1.77%	36.85%	9.25%	14.77%	-41.25%	-	-
Horiz. %	101.00%	99.02%	100.81%	73.67%	67.43%	58.75%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	565,411	502,846	502,846	505,578	505,578	569,694	569,694	-0.49%
YoY %	12.44%	0.00%	-0.54%	0.00%	-11.25%	0.00%	-	-
Horiz. %	99.25%	88.27%	88.27%	88.75%	88.75%	100.00%	100.00%	-
Div Payout %	71.50%	34.00%	79.85%	63.09%	0.00%	0.00%	470.82%	-
YoY %	110.29%	-57.42%	26.57%	0.00%	0.00%	0.00%	-	-
Horiz. %	15.19%	7.22%	16.96%	13.40%	0.00%	0.00%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	7,168,433	7,028,503	7,155,319	5,228,720	4,785,820	4,169,947	7,097,777	0.65%
YoY %	1.99%	-1.77%	36.85%	9.25%	14.77%	-41.25%	-	-
Horiz. %	101.00%	99.02%	100.81%	73.67%	67.43%	58.75%	100.00%	-
NOSH	6,288,100	6,275,449	6,276,595	6,299,663	6,297,132	6,318,101	6,337,301	-0.51%
YoY %	0.20%	-0.02%	-0.37%	0.04%	-0.33%	-0.30%	-	-
Horiz. %	99.22%	99.02%	99.04%	99.41%	99.37%	99.70%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	7.71%	13.66%	5.51%	6.87%	-0.91%	-6.85%	1.09%	-
YoY %	-43.56%	147.91%	-19.80%	854.95%	86.72%	-728.44%	-	-
Horiz. %	707.34%	1,253.21%	505.50%	630.28%	-83.49%	-628.44%	100.00%	-
ROE	11.03%	21.04%	8.80%	15.33%	-2.42%	-19.19%	1.70%	-
YoY %	-47.58%	139.09%	-42.60%	733.47%	87.39%	-1,228.82%	-	-
Horiz. %	648.82%	1,237.65%	517.65%	901.76%	-142.35%	-1,128.82%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	167.32	175.02	187.03	188.16	186.53	184.15	182.12	-5.46%
YoY %	-4.40%	-6.42%	-0.60%	0.87%	1.29%	1.11%	-	-
Horiz. %	91.87%	96.10%	102.70%	103.32%	102.42%	101.11%	100.00%	-
EPS	12.58	23.57	10.03	12.72	-1.84	-12.66	1.91	249.36%
YoY %	-46.63%	135.00%	-21.15%	791.30%	85.47%	-762.83%	-	-
Horiz. %	658.64%	1,234.03%	525.13%	665.97%	-96.34%	-662.83%	100.00%	-
DPS	9.00	8.00	8.00	8.00	8.00	9.00	9.00	0.00%
YoY %	12.50%	0.00%	0.00%	0.00%	-11.11%	0.00%	-	-
Horiz. %	100.00%	88.89%	88.89%	88.89%	88.89%	100.00%	100.00%	-
NAPS	1.14	1.12	1.14	0.83	0.76	0.66	1.12	1.18%
YoY %	1.79%	-1.75%	37.35%	9.21%	15.15%	-41.07%	-	-
Horiz. %	101.79%	100.00%	101.79%	74.11%	67.86%	58.93%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 6,299,663
RPS	168.12	175.50	187.59	189.41	187.69	185.92	184.42	-5.95%
YoY %	-4.21%	-6.44%	-0.96%	0.92%	0.95%	0.81%	-	-
Horiz. %	91.16%	95.16%	101.72%	102.71%	101.77%	100.81%	100.00%	-
EPS	12.64	23.63	10.06	12.81	-1.85	-12.79	1.93	248.05%
YoY %	-46.51%	134.89%	-21.47%	792.43%	85.54%	-762.69%	-	-
Horiz. %	654.92%	1,224.35%	521.24%	663.73%	-95.85%	-662.69%	100.00%	-
DPS	9.03	8.04	8.04	8.08	8.08	9.10	9.10	-0.51%
YoY %	12.31%	0.00%	-0.50%	0.00%	-11.21%	0.00%	-	-
Horiz. %	99.23%	88.35%	88.35%	88.79%	88.79%	100.00%	100.00%	-
NAPS	1.1455	1.1231	1.1434	0.8355	0.7647	0.6663	1.1342	0.66%
YoY %	1.99%	-1.78%	36.85%	9.26%	14.77%	-41.25%	-	-
Horiz. %	101.00%	99.02%	100.81%	73.66%	67.42%	58.75%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	4.40	4.45	4.34	4.57	4.46	4.07	4.06	-
P/RPS	2.63	2.54	2.32	2.43	2.39	2.21	2.23	11.57%
YoY %	3.54%	9.48%	-4.53%	1.67%	8.14%	-0.90%	-	-
Horiz. %	117.94%	113.90%	104.04%	108.97%	107.17%	99.10%	100.00%	-
P/EPS	34.99	18.88	43.26	35.92	-242.11	-32.14	212.64	-69.80%
YoY %	85.33%	-56.36%	20.43%	114.84%	-653.30%	-115.11%	-	-
Horiz. %	16.46%	8.88%	20.34%	16.89%	-113.86%	-15.11%	100.00%	-
EY	2.86	5.30	2.31	2.78	-0.41	-3.11	0.47	231.48%
YoY %	-46.04%	129.44%	-16.91%	778.05%	86.82%	-761.70%	-	-
Horiz. %	608.51%	1,127.66%	491.49%	591.49%	-87.23%	-661.70%	100.00%	-
DY	2.05	1.80	1.84	1.75	1.79	2.21	2.22	-5.14%
YoY %	13.89%	-2.17%	5.14%	-2.23%	-19.00%	-0.45%	-	-
Horiz. %	92.34%	81.08%	82.88%	78.83%	80.63%	99.55%	100.00%	-
P/NAPS	3.86	3.97	3.81	5.51	5.87	6.17	3.63	4.16%
YoY %	-2.77%	4.20%	-30.85%	-6.13%	-4.86%	69.97%	-	-
Horiz. %	106.34%	109.37%	104.96%	151.79%	161.71%	169.97%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	20/02/17	18/11/16	23/08/16	18/05/16	19/02/16	16/11/15	24/08/15	-
Price	4.63	4.37	4.43	4.18	4.75	4.17	3.93	-
P/RPS	2.77	2.50	2.37	2.22	2.55	2.26	2.16	17.94%
YoY %	10.80%	5.49%	6.76%	-12.94%	12.83%	4.63%	-	-
Horiz. %	128.24%	115.74%	109.72%	102.78%	118.06%	104.63%	100.00%	-
P/EPS	36.82	18.54	44.16	32.86	-257.86	-32.93	205.83	-68.08%
YoY %	98.60%	-58.02%	34.39%	112.74%	-683.05%	-116.00%	-	-
Horiz. %	17.89%	9.01%	21.45%	15.96%	-125.28%	-16.00%	100.00%	-
EY	2.72	5.39	2.26	3.04	-0.39	-3.04	0.49	211.88%
YoY %	-49.54%	138.50%	-25.66%	879.49%	87.17%	-720.41%	-	-
Horiz. %	555.10%	1,100.00%	461.22%	620.41%	-79.59%	-620.41%	100.00%	-
DY	1.94	1.83	1.81	1.91	1.68	2.16	2.29	-10.42%
YoY %	6.01%	1.10%	-5.24%	13.69%	-22.22%	-5.68%	-	-
Horiz. %	84.72%	79.91%	79.04%	83.41%	73.36%	94.32%	100.00%	-
P/NAPS	4.06	3.90	3.89	5.04	6.25	6.32	3.51	10.14%
YoY %	4.10%	0.26%	-22.82%	-19.36%	-1.11%	80.06%	-	-
Horiz. %	115.67%	111.11%	110.83%	143.59%	178.06%	180.06%	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

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 15:20:00

EMA 5

5 Mins

SELL

2024-05-10 15:15:00

EMA 5

5 Mins

BUY

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

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

PTRANS

PERAK TRANSIT BERHAD

578

MPI

MALAYSIAN PACIFIC INDUSTRIES

574

HLIND

HONG LEONG INDUSTRIES BHD

554

VSTECS

VSTECS BERHAD

450

GENTING

GENTING BHD

435

MYEG

MY E.G. SERVICES BHD

389

YTLPOWR

YTL POWER INTERNATIONAL BHD

382

TOPGLOV

TOP GLOVE CORPORATION BHD

346

MRCB

MALAYSIAN RESOURCES CORPORATION BERHAD

341

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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