[IOICORP] QoQ TTM Result on 31-Mar-2023 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

30-May-2023

Admission Sponsor

Sponsor

Financial Year

30-Jun-2023

Quarter

31-Mar-2023 [#3]

Profit Trend

QoQ- -11.67%

YoY- 4.92%

Quarter Report

Quarterly report 2303.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
TTM Result
Revenue	9,212,100	10,119,300	11,583,800	13,369,200	14,806,700	15,615,000	15,578,700	-29.48%
YoY %	-8.97%	-12.64%	-13.35%	-9.71%	-5.18%	0.23%	-	-
Horiz. %	59.13%	64.96%	74.36%	85.82%	95.04%	100.23%	100.00%	-
PBT	1,139,600	1,578,700	1,526,000	2,091,300	2,411,400	2,220,900	2,352,600	-38.23%
YoY %	-27.81%	3.45%	-27.03%	-13.27%	8.58%	-5.60%	-	-
Horiz. %	48.44%	67.10%	64.86%	88.89%	102.50%	94.40%	100.00%	-
Tax	-252,800	-315,900	-396,000	-451,700	-551,900	-568,700	-583,700	-42.66%
YoY %	19.97%	20.23%	12.33%	18.16%	2.95%	2.57%	-	-
Horiz. %	43.31%	54.12%	67.84%	77.39%	94.55%	97.43%	100.00%	-
NP	886,800	1,262,800	1,130,000	1,639,600	1,859,500	1,652,200	1,768,900	-36.81%
YoY %	-29.78%	11.75%	-31.08%	-11.83%	12.55%	-6.60%	-	-
Horiz. %	50.13%	71.39%	63.88%	92.69%	105.12%	93.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	874,000	1,250,700	1,114,200	1,618,800	1,832,600	1,615,200	1,725,300	-36.37%
YoY %	-30.12%	12.25%	-31.17%	-11.67%	13.46%	-6.38%	-	-
Horiz. %	50.66%	72.49%	64.58%	93.83%	106.22%	93.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.18%	20.01%	25.95%	21.60%	22.89%	25.61%	24.81%	-
YoY %	10.84%	-22.89%	20.14%	-5.64%	-10.62%	3.22%	-	-
Horiz. %	89.40%	80.65%	104.59%	87.06%	92.26%	103.22%	100.00%	-
Total Cost	8,325,300	8,856,500	10,453,800	11,729,600	12,947,200	13,962,800	13,809,800	-28.57%
YoY %	-6.00%	-15.28%	-10.88%	-9.40%	-7.27%	1.11%	-	-
Horiz. %	60.29%	64.13%	75.70%	84.94%	93.75%	101.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,538,882	11,228,696	11,357,163	11,111,424	11,237,384	10,685,328	10,934,879	3.63%
YoY %	2.76%	-1.13%	2.21%	-1.12%	5.17%	-2.28%	-	-
Horiz. %	105.52%	102.69%	103.86%	101.61%	102.77%	97.72%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	589,471	682,815	682,815	869,550	869,550	870,300	870,300	-22.82%
YoY %	-13.67%	0.00%	-21.47%	0.00%	-0.09%	0.00%	-	-
Horiz. %	67.73%	78.46%	78.46%	99.91%	99.91%	100.00%	100.00%	-
Div Payout %	67.45%	54.59%	61.28%	53.72%	47.45%	53.88%	50.44%	-
YoY %	23.56%	-10.92%	14.07%	13.21%	-11.93%	6.82%	-	-
Horiz. %	133.72%	108.23%	121.49%	106.50%	94.07%	106.82%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	11,538,882	11,228,696	11,357,163	11,111,424	11,237,384	10,685,328	10,934,879	3.63%
YoY %	2.76%	-1.13%	2.21%	-1.12%	5.17%	-2.28%	-	-
Horiz. %	105.52%	102.69%	103.86%	101.61%	102.77%	97.72%	100.00%	-
NOSH	6,258,100	6,258,100	6,258,100	6,258,100	6,258,100	6,258,100	6,258,100	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	9.63%	12.48%	9.76%	12.26%	12.56%	10.58%	11.35%	-
YoY %	-22.84%	27.87%	-20.39%	-2.39%	18.71%	-6.78%	-	-
Horiz. %	84.85%	109.96%	85.99%	108.02%	110.66%	93.22%	100.00%	-
ROE	7.57%	11.14%	9.81%	14.57%	16.31%	15.12%	15.78%	-
YoY %	-32.05%	13.56%	-32.67%	-10.67%	7.87%	-4.18%	-	-
Horiz. %	47.97%	70.60%	62.17%	92.33%	103.36%	95.82%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	148.49	163.12	186.65	215.37	238.49	251.35	250.74	-29.41%
YoY %	-8.97%	-12.61%	-13.34%	-9.69%	-5.12%	0.24%	-	-
Horiz. %	59.22%	65.06%	74.44%	85.89%	95.11%	100.24%	100.00%	-
EPS	14.09	20.16	17.95	26.08	29.52	26.00	27.77	-36.30%
YoY %	-30.11%	12.31%	-31.17%	-11.65%	13.54%	-6.37%	-	-
Horiz. %	50.74%	72.60%	64.64%	93.91%	106.30%	93.63%	100.00%	-
DPS	9.50	11.00	11.00	14.00	14.00	14.00	14.00	-22.72%
YoY %	-13.64%	0.00%	-21.43%	0.00%	0.00%	0.00%	-	-
Horiz. %	67.86%	78.57%	78.57%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.86	1.81	1.83	1.79	1.81	1.72	1.76	3.74%
YoY %	2.76%	-1.09%	2.23%	-1.10%	5.23%	-2.27%	-	-
Horiz. %	105.68%	102.84%	103.98%	101.70%	102.84%	97.73%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 6,258,100
RPS	147.20	161.70	185.10	213.63	236.60	249.52	248.94	-29.48%
YoY %	-8.97%	-12.64%	-13.35%	-9.71%	-5.18%	0.23%	-	-
Horiz. %	59.13%	64.96%	74.36%	85.82%	95.04%	100.23%	100.00%	-
EPS	13.97	19.99	17.80	25.87	29.28	25.81	27.57	-36.36%
YoY %	-30.12%	12.30%	-31.19%	-11.65%	13.44%	-6.38%	-	-
Horiz. %	50.67%	72.51%	64.56%	93.83%	106.20%	93.62%	100.00%	-
DPS	9.42	10.91	10.91	13.89	13.89	13.91	13.91	-22.82%
YoY %	-13.66%	0.00%	-21.45%	0.00%	-0.14%	0.00%	-	-
Horiz. %	67.72%	78.43%	78.43%	99.86%	99.86%	100.00%	100.00%	-
NAPS	1.8438	1.7943	1.8148	1.7755	1.7957	1.7074	1.7473	3.63%
YoY %	2.76%	-1.13%	2.21%	-1.12%	5.17%	-2.28%	-	-
Horiz. %	105.52%	102.69%	103.86%	101.61%	102.77%	97.72%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	3.93	3.98	3.73	3.81	4.05	3.77	3.84	-
P/RPS	2.65	2.44	2.00	1.77	1.70	1.50	1.53	44.07%
YoY %	8.61%	22.00%	12.99%	4.12%	13.33%	-1.96%	-	-
Horiz. %	173.20%	159.48%	130.72%	115.69%	111.11%	98.04%	100.00%	-
P/EPS	27.90	19.74	20.78	14.61	13.72	14.50	13.83	59.45%
YoY %	41.34%	-5.00%	42.23%	6.49%	-5.38%	4.84%	-	-
Horiz. %	201.74%	142.73%	150.25%	105.64%	99.20%	104.84%	100.00%	-
EY	3.58	5.07	4.81	6.84	7.29	6.90	7.23	-37.33%
YoY %	-29.39%	5.41%	-29.68%	-6.17%	5.65%	-4.56%	-	-
Horiz. %	49.52%	70.12%	66.53%	94.61%	100.83%	95.44%	100.00%	-
DY	2.42	2.76	2.95	3.67	3.46	3.71	3.65	-23.90%
YoY %	-12.32%	-6.44%	-19.62%	6.07%	-6.74%	1.64%	-	-
Horiz. %	66.30%	75.62%	80.82%	100.55%	94.79%	101.64%	100.00%	-
P/NAPS	2.11	2.20	2.04	2.13	2.24	2.19	2.18	-2.14%
YoY %	-4.09%	7.84%	-4.23%	-4.91%	2.28%	0.46%	-	-
Horiz. %	96.79%	100.92%	93.58%	97.71%	102.75%	100.46%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	23/02/24	28/11/23	22/08/23	30/05/23	28/02/23	25/11/22	23/08/22	-
Price	3.99	3.99	4.05	3.91	3.83	3.98	4.19	-
P/RPS	2.69	2.45	2.17	1.82	1.61	1.58	1.67	37.29%
YoY %	9.80%	12.90%	19.23%	13.04%	1.90%	-5.39%	-	-
Horiz. %	161.08%	146.71%	129.94%	108.98%	96.41%	94.61%	100.00%	-
P/EPS	28.32	19.79	22.56	14.99	12.98	15.31	15.09	51.97%
YoY %	43.10%	-12.28%	50.50%	15.49%	-15.22%	1.46%	-	-
Horiz. %	187.67%	131.15%	149.50%	99.34%	86.02%	101.46%	100.00%	-
EY	3.53	5.05	4.43	6.67	7.71	6.53	6.63	-34.23%
YoY %	-30.10%	14.00%	-33.58%	-13.49%	18.07%	-1.51%	-	-
Horiz. %	53.24%	76.17%	66.82%	100.60%	116.29%	98.49%	100.00%	-
DY	2.38	2.76	2.72	3.58	3.66	3.52	3.34	-20.17%
YoY %	-13.77%	1.47%	-24.02%	-2.19%	3.98%	5.39%	-	-
Horiz. %	71.26%	82.63%	81.44%	107.19%	109.58%	105.39%	100.00%	-
P/NAPS	2.15	2.20	2.21	2.18	2.12	2.31	2.38	-6.53%
YoY %	-2.27%	-0.45%	1.38%	2.83%	-8.23%	-2.94%	-	-
Horiz. %	90.34%	92.44%	92.86%	91.60%	89.08%	97.06%	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 - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 10:30:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-07 10:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-07 10:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-07 10:00:00

EMA 5

30 Mins

BUY

2024-05-07 09:00:00

ADX

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

389

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

PTRANS

PERAK TRANSIT BERHAD

334

HLIND

HONG LEONG INDUSTRIES BHD

328

SNS

SNS NETWORK TECHNOLOGY BERHAD

324

MYEG

MY E.G. SERVICES BHD

278

YTL

YTL CORPORATION BHD

256

DNEX

DAGANG NEXCHANGE BERHAD

250

PBBANK

PUBLIC BANK BHD

216

Daily Stocks

INGENIEU

0.105

-0.005

296,114,800

HSI-CXG

0.155

-0.025

98,283,000

HSI-HUT

0.22

+0.015

78,964,700

BPURI

0.075

+0.005

73,629,100

CAPITALA

0.91

+0.07

72,137,600

ICONIC

0.125

+0.01

64,568,600

MYEG

0.925

+0.01

62,409,700

SNS

0.49

+0.02

57,580,500

HSI-HS2

0.12

+0.015

49,961,300

ICONIC-WA

0.05

+0.005

46,871,100

More active Stocks

CARLSBG

19.44

+0.74

272,300

MPI

31.42

+0.42

86,100

HLBANK

19.74

+0.40

176,900

NESTLE

128.40

+0.40

6,900

HEIM

23.66

+0.34

115,200

F&N

32.46

+0.22

47,800

PMETAL

5.49

+0.16

4,431,900

HTPADU

2.36

+0.16

3,515,600

CHGP

2.57

+0.16

1,232,300

HLIND

10.88

+0.16

21,900

More gainer Stocks

AJI

19.60

-0.44

313,000

DLADY

34.24

-0.26

5,100

PERTAMA

2.24

-0.16

5,564,600

SAM

5.42

-0.12

111,900

KUAISHO-C17

0.08

-0.12

58,800

HSI-HU1

0.09

-0.11

740,000

PLB

1.04

-0.11

54,000

HSI-CVH

0.825

-0.10

1,147,100

LPI

12.10

-0.10

50,800

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