[IOICORP] YoY Annual (Unaudited) Result on 30-Jun-2021 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

24-Aug-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

30-Jun-2021 [#4]

Profit Trend

YoY- 132.04%

Quarter Report

Quarterly report 2106.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Annual (Unaudited) Result
Revenue	9,603,600	11,583,800	15,578,700	11,251,700	7,802,200	7,385,600	7,417,600	4.39%
YoY %	-17.09%	-25.64%	38.46%	44.21%	5.64%	-0.43%	-	-
Horiz. %	129.47%	156.17%	210.02%	151.69%	105.18%	99.57%	100.00%	-
PBT	1,398,500	1,526,000	2,352,600	1,739,800	826,700	872,600	1,570,700	-1.91%
YoY %	-8.36%	-35.14%	35.22%	110.45%	-5.26%	-44.45%	-	-
Horiz. %	89.04%	97.15%	149.78%	110.77%	52.63%	55.55%	100.00%	-
Tax	-282,200	-396,000	-583,700	-323,500	-225,000	-255,000	1,497,600	-
YoY %	28.74%	32.16%	-80.43%	-43.78%	11.76%	-117.03%	-	-
Horiz. %	-18.84%	-26.44%	-38.98%	-21.60%	-15.02%	-17.03%	100.00%	-
NP	1,116,300	1,130,000	1,768,900	1,416,300	601,700	617,600	3,068,300	-15.49%
YoY %	-1.21%	-36.12%	24.90%	135.38%	-2.57%	-79.87%	-	-
Horiz. %	36.38%	36.83%	57.65%	46.16%	19.61%	20.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,109,400	1,114,200	1,725,300	1,394,300	600,900	631,700	3,060,500	-15.54%
YoY %	-0.43%	-35.42%	23.74%	132.04%	-4.88%	-79.36%	-	-
Horiz. %	36.25%	36.41%	56.37%	45.56%	19.63%	20.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.18%	25.95%	24.81%	18.59%	27.22%	29.22%	-95.35%	-
YoY %	-22.24%	4.59%	33.46%	-31.70%	-6.84%	130.64%	-	-
Horiz. %	-21.16%	-27.22%	-26.02%	-19.50%	-28.55%	-30.64%	100.00%	-
Total Cost	8,487,300	10,453,800	13,809,800	9,835,400	7,200,500	6,768,000	4,349,300	11.77%
YoY %	-18.81%	-24.30%	40.41%	36.59%	6.39%	55.61%	-	-
Horiz. %	195.14%	240.36%	317.52%	226.14%	165.56%	155.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,662,955	11,357,163	10,934,879	10,018,119	9,275,752	9,301,273	9,175,222	4.07%
YoY %	2.69%	3.86%	9.15%	8.00%	-0.27%	1.37%	-	-
Horiz. %	127.11%	123.78%	119.18%	109.19%	101.10%	101.37%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	589,351	682,671	869,820	657,439	501,392	502,771	1,288,301	-12.21%
YoY %	-13.67%	-21.52%	32.30%	31.12%	-0.27%	-60.97%	-	-
Horiz. %	45.75%	52.99%	67.52%	51.03%	38.92%	39.03%	100.00%	-
Div Payout %	53.12%	61.27%	50.42%	47.15%	83.44%	79.59%	42.09%	-
YoY %	-13.30%	21.52%	6.94%	-43.49%	4.84%	89.09%	-	-
Horiz. %	126.21%	145.57%	119.79%	112.02%	198.24%	189.09%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	11,662,955	11,357,163	10,934,879	10,018,119	9,275,752	9,301,273	9,175,222	4.07%
YoY %	2.69%	3.86%	9.15%	8.00%	-0.27%	1.37%	-	-
Horiz. %	127.11%	123.78%	119.18%	109.19%	101.10%	101.37%	100.00%	-
NOSH	6,258,100	6,258,100	6,258,100	6,258,100	6,285,038	6,284,643	6,284,398	-0.06%
YoY %	0.00%	0.00%	0.00%	-0.43%	0.01%	0.00%	-	-
Horiz. %	99.58%	99.58%	99.58%	99.58%	100.01%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	11.62%	9.76%	11.35%	12.59%	7.71%	8.36%	41.37%	-
YoY %	19.06%	-14.01%	-9.85%	63.29%	-7.78%	-79.79%	-	-
Horiz. %	28.09%	23.59%	27.44%	30.43%	18.64%	20.21%	100.00%	-
ROE	9.51%	9.81%	15.78%	13.92%	6.48%	6.79%	33.36%	-
YoY %	-3.06%	-37.83%	13.36%	114.81%	-4.57%	-79.65%	-	-
Horiz. %	28.51%	29.41%	47.30%	41.73%	19.42%	20.35%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	154.80	186.65	250.74	179.70	124.49	117.52	118.03	4.61%
YoY %	-17.06%	-25.56%	39.53%	44.35%	5.93%	-0.43%	-	-
Horiz. %	131.15%	158.14%	212.44%	152.25%	105.47%	99.57%	100.00%	-
EPS	17.88	17.95	27.74	22.26	9.57	10.05	48.70	-15.36%
YoY %	-0.39%	-35.29%	24.62%	132.60%	-4.78%	-79.36%	-	-
Horiz. %	36.71%	36.86%	56.96%	45.71%	19.65%	20.64%	100.00%	-
DPS	9.50	11.00	14.00	10.50	8.00	8.00	20.50	-12.02%
YoY %	-13.64%	-21.43%	33.33%	31.25%	0.00%	-60.98%	-	-
Horiz. %	46.34%	53.66%	68.29%	51.22%	39.02%	39.02%	100.00%	-
NAPS	1.88	1.83	1.76	1.60	1.48	1.48	1.46	4.29%
YoY %	2.73%	3.98%	10.00%	8.11%	0.00%	1.37%	-	-
Horiz. %	128.77%	125.34%	120.55%	109.59%	101.37%	101.37%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 6,258,100
RPS	154.86	186.79	251.21	181.43	125.81	119.09	119.61	4.39%
YoY %	-17.09%	-25.64%	38.46%	44.21%	5.64%	-0.43%	-	-
Horiz. %	129.47%	156.17%	210.02%	151.68%	105.18%	99.57%	100.00%	-
EPS	17.89	17.97	27.82	22.48	9.69	10.19	49.35	-15.54%
YoY %	-0.45%	-35.41%	23.75%	131.99%	-4.91%	-79.35%	-	-
Horiz. %	36.25%	36.41%	56.37%	45.55%	19.64%	20.65%	100.00%	-
DPS	9.50	11.01	14.03	10.60	8.08	8.11	20.77	-12.21%
YoY %	-13.71%	-21.53%	32.36%	31.19%	-0.37%	-60.95%	-	-
Horiz. %	45.74%	53.01%	67.55%	51.04%	38.90%	39.05%	100.00%	-
NAPS	1.8806	1.8313	1.7632	1.6154	1.4957	1.4998	1.4795	4.07%
YoY %	2.69%	3.86%	9.15%	8.00%	-0.27%	1.37%	-	-
Horiz. %	127.11%	123.78%	119.18%	109.19%	101.09%	101.37%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	3.70	3.73	3.84	3.76	4.34	4.25	4.54	-
P/RPS	2.39	2.00	1.53	2.09	3.49	3.62	3.85	-7.63%
YoY %	19.50%	30.72%	-26.79%	-40.11%	-3.59%	-5.97%	-	-
Horiz. %	62.08%	51.95%	39.74%	54.29%	90.65%	94.03%	100.00%	-
P/EPS	20.69	20.78	13.83	16.88	45.27	42.28	9.32	14.20%
YoY %	-0.43%	50.25%	-18.07%	-62.71%	7.07%	353.65%	-	-
Horiz. %	222.00%	222.96%	148.39%	181.12%	485.73%	453.65%	100.00%	-
EY	4.83	4.81	7.23	5.92	2.21	2.37	10.73	-12.44%
YoY %	0.42%	-33.47%	22.13%	167.87%	-6.75%	-77.91%	-	-
Horiz. %	45.01%	44.83%	67.38%	55.17%	20.60%	22.09%	100.00%	-
DY	2.57	2.95	3.65	2.79	1.84	1.88	4.52	-8.97%
YoY %	-12.88%	-19.18%	30.82%	51.63%	-2.13%	-58.41%	-	-
Horiz. %	56.86%	65.27%	80.75%	61.73%	40.71%	41.59%	100.00%	-
P/NAPS	1.97	2.04	2.18	2.35	2.93	2.87	3.11	-7.32%
YoY %	-3.43%	-6.42%	-7.23%	-19.80%	2.09%	-7.72%	-	-
Horiz. %	63.34%	65.59%	70.10%	75.56%	94.21%	92.28%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	26/08/24	22/08/23	23/08/22	24/08/21	25/08/20	15/08/19	17/08/18	-
Price	3.79	4.05	4.19	3.89	4.55	4.23	4.57	-
P/RPS	2.45	2.17	1.67	2.16	3.65	3.60	3.87	-7.32%
YoY %	12.90%	29.94%	-22.69%	-40.82%	1.39%	-6.98%	-	-
Horiz. %	63.31%	56.07%	43.15%	55.81%	94.32%	93.02%	100.00%	-
P/EPS	21.19	22.56	15.09	17.47	47.46	42.08	9.38	14.53%
YoY %	-6.07%	49.50%	-13.62%	-63.19%	12.79%	348.61%	-	-
Horiz. %	225.91%	240.51%	160.87%	186.25%	505.97%	448.61%	100.00%	-
EY	4.72	4.43	6.63	5.72	2.11	2.38	10.66	-12.68%
YoY %	6.55%	-33.18%	15.91%	171.09%	-11.34%	-77.67%	-	-
Horiz. %	44.28%	41.56%	62.20%	53.66%	19.79%	22.33%	100.00%	-
DY	2.51	2.72	3.34	2.70	1.76	1.89	4.49	-9.22%
YoY %	-7.72%	-18.56%	23.70%	53.41%	-6.88%	-57.91%	-	-
Horiz. %	55.90%	60.58%	74.39%	60.13%	39.20%	42.09%	100.00%	-
P/NAPS	2.02	2.21	2.38	2.43	3.07	2.86	3.13	-7.03%
YoY %	-8.60%	-7.14%	-2.06%	-20.85%	7.34%	-8.63%	-	-
Horiz. %	64.54%	70.61%	76.04%	77.64%	98.08%	91.37%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos