[IOICORP] YoY Annualized Quarter Result on 30-Jun-2012 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

27-Aug-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

30-Jun-2012 [#4]

Profit Trend

QoQ- -3.29%

YoY- -19.5%

Quarter Report

Quarterly Report 1206.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	11,541,500	11,910,600	12,198,500	14,598,900	16,154,251	12,542,962	14,600,474	-3.84%
YoY %	-3.10%	-2.36%	-16.44%	-9.63%	28.79%	-14.09%	-	-
Horiz. %	79.05%	81.58%	83.55%	99.99%	110.64%	85.91%	100.00%	-
PBT	316,400	1,670,800	1,603,500	1,592,300	2,863,612	2,550,633	1,550,117	-23.25%
YoY %	-81.06%	4.20%	0.70%	-44.40%	12.27%	64.54%	-	-
Horiz. %	20.41%	107.79%	103.44%	102.72%	184.74%	164.54%	100.00%	-
Tax	-261,600	1,718,900	394,700	236,200	-573,099	-485,517	-486,943	-9.83%
YoY %	-115.22%	335.50%	67.10%	141.21%	-18.04%	0.29%	-	-
Horiz. %	53.72%	-353.00%	-81.06%	-48.51%	117.69%	99.71%	100.00%	-
NP	54,800	3,389,700	1,998,200	1,828,500	2,290,513	2,065,116	1,063,174	-38.98%
YoY %	-98.38%	69.64%	9.28%	-20.17%	10.91%	94.24%	-	-
Horiz. %	5.15%	318.83%	187.95%	171.99%	215.44%	194.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,900	3,373,000	1,973,700	1,789,400	2,222,899	2,035,661	983,517	-38.74%
YoY %	-98.46%	70.90%	10.30%	-19.50%	9.20%	106.98%	-	-
Horiz. %	5.28%	342.95%	200.68%	181.94%	226.02%	206.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	82.68%	-102.88%	-24.61%	-14.83%	20.01%	19.04%	31.41%	-
YoY %	180.37%	-318.04%	-65.95%	-174.11%	5.09%	-39.38%	-	-
Horiz. %	263.23%	-327.54%	-78.35%	-47.21%	63.71%	60.62%	100.00%	-
Total Cost	11,486,700	8,520,900	10,200,300	12,770,400	13,863,738	10,477,846	13,537,300	-2.69%
YoY %	34.81%	-16.46%	-20.13%	-7.89%	32.31%	-22.60%	-	-
Horiz. %	84.85%	62.94%	75.35%	94.33%	102.41%	77.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,131,514	6,053,939	13,675,038	12,652,759	11,962,075	10,437,704	8,284,739	-2.46%
YoY %	17.80%	-55.73%	8.08%	5.77%	14.60%	25.99%	-	-
Horiz. %	86.08%	73.07%	165.06%	152.72%	144.39%	125.99%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	573,068	1,274,513	990,481	995,521	1,087,461	1,049,946	473,413	3.23%
YoY %	-55.04%	28.68%	-0.51%	-8.45%	3.57%	121.78%	-	-
Horiz. %	121.05%	269.22%	209.22%	210.29%	229.71%	221.78%	100.00%	-
Div Payout %	1,104.18%	37.79%	50.18%	55.63%	48.92%	51.58%	48.13%	-
YoY %	2,821.88%	-24.69%	-9.80%	13.72%	-5.16%	7.17%	-	-
Horiz. %	2,294.16%	78.52%	104.26%	115.58%	101.64%	107.17%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	7,131,514	6,053,939	13,675,038	12,652,759	11,962,075	10,437,704	8,284,739	-2.46%
YoY %	17.80%	-55.73%	8.08%	5.77%	14.60%	25.99%	-	-
Horiz. %	86.08%	73.07%	165.06%	152.72%	144.39%	125.99%	100.00%	-
NOSH	6,367,423	6,372,567	6,390,204	6,422,720	6,396,831	6,176,156	5,917,671	1.22%
YoY %	-0.08%	-0.28%	-0.51%	0.40%	3.57%	4.37%	-	-
Horiz. %	107.60%	107.69%	107.99%	108.53%	108.10%	104.37%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	0.47%	28.46%	16.38%	12.52%	14.18%	16.46%	7.28%	-
YoY %	-98.35%	73.75%	30.83%	-11.71%	-13.85%	126.10%	-	-
Horiz. %	6.46%	390.93%	225.00%	171.98%	194.78%	226.10%	100.00%	-
ROE	0.73%	55.72%	14.43%	14.14%	18.58%	19.50%	11.87%	-
YoY %	-98.69%	286.14%	2.05%	-23.90%	-4.72%	64.28%	-	-
Horiz. %	6.15%	469.42%	121.57%	119.12%	156.53%	164.28%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	181.26	186.90	190.89	227.30	252.54	203.09	246.73	-5.00%
YoY %	-3.02%	-2.09%	-16.02%	-9.99%	24.35%	-17.69%	-	-
Horiz. %	73.46%	75.75%	77.37%	92.12%	102.35%	82.31%	100.00%	-
EPS	0.82	52.93	30.88	27.96	34.75	32.96	16.62	-39.42%
YoY %	-98.45%	71.41%	10.44%	-19.54%	5.43%	98.32%	-	-
Horiz. %	4.93%	318.47%	185.80%	168.23%	209.09%	198.32%	100.00%	-
DPS	9.00	20.00	15.50	15.50	17.00	17.00	8.00	1.98%
YoY %	-55.00%	29.03%	0.00%	-8.82%	0.00%	112.50%	-	-
Horiz. %	112.50%	250.00%	193.75%	193.75%	212.50%	212.50%	100.00%	-
NAPS	1.12	0.95	2.14	1.97	1.87	1.69	1.40	-3.64%
YoY %	17.89%	-55.61%	8.63%	5.35%	10.65%	20.71%	-	-
Horiz. %	80.00%	67.86%	152.86%	140.71%	133.57%	120.71%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 6,426,272
RPS	186.11	192.06	196.70	235.41	260.49	202.25	235.43	-3.84%
YoY %	-3.10%	-2.36%	-16.44%	-9.63%	28.80%	-14.09%	-	-
Horiz. %	79.05%	81.58%	83.55%	99.99%	110.64%	85.91%	100.00%	-
EPS	0.84	54.39	31.83	28.85	35.84	32.82	15.86	-38.70%
YoY %	-98.46%	70.88%	10.33%	-19.50%	9.20%	106.94%	-	-
Horiz. %	5.30%	342.94%	200.69%	181.90%	225.98%	206.94%	100.00%	-
DPS	9.24	20.55	15.97	16.05	17.54	16.93	7.63	3.24%
YoY %	-55.04%	28.68%	-0.50%	-8.49%	3.60%	121.89%	-	-
Horiz. %	121.10%	269.33%	209.31%	210.35%	229.88%	221.89%	100.00%	-
NAPS	1.15	0.9762	2.2051	2.0403	1.9289	1.6831	1.3359	-2.46%
YoY %	17.80%	-55.73%	8.08%	5.78%	14.60%	25.99%	-	-
Horiz. %	86.08%	73.07%	165.06%	152.73%	144.39%	125.99%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	4.06	5.25	5.44	5.19	5.30	5.01	4.72	-
P/RPS	2.24	2.81	2.85	2.28	2.10	2.47	1.91	2.69%
YoY %	-20.28%	-1.40%	25.00%	8.57%	-14.98%	29.32%	-	-
Horiz. %	117.28%	147.12%	149.21%	119.37%	109.95%	129.32%	100.00%	-
P/EPS	498.11	9.92	17.61	18.63	15.25	15.20	28.40	61.15%
YoY %	4,921.27%	-43.67%	-5.48%	22.16%	0.33%	-46.48%	-	-
Horiz. %	1,753.91%	34.93%	62.01%	65.60%	53.70%	53.52%	100.00%	-
EY	0.20	10.08	5.68	5.37	6.56	6.58	3.52	-37.98%
YoY %	-98.02%	77.46%	5.77%	-18.14%	-0.30%	86.93%	-	-
Horiz. %	5.68%	286.36%	161.36%	152.56%	186.36%	186.93%	100.00%	-
DY	2.22	3.81	2.85	2.99	3.21	3.39	1.69	4.64%
YoY %	-41.73%	33.68%	-4.68%	-6.85%	-5.31%	100.59%	-	-
Horiz. %	131.36%	225.44%	168.64%	176.92%	189.94%	200.59%	100.00%	-
P/NAPS	3.63	5.53	2.54	2.63	2.83	2.96	3.37	1.24%
YoY %	-34.36%	117.72%	-3.42%	-7.07%	-4.39%	-12.17%	-	-
Horiz. %	107.72%	164.09%	75.37%	78.04%	83.98%	87.83%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	20/08/14	21/08/13	27/08/12	24/08/11	24/08/10	26/08/09	-
Price	3.93	5.00	5.30	5.12	4.67	5.25	5.09	-
P/RPS	2.17	2.68	2.78	2.25	1.85	2.59	2.06	0.87%
YoY %	-19.03%	-3.60%	23.56%	21.62%	-28.57%	25.73%	-	-
Horiz. %	105.34%	130.10%	134.95%	109.22%	89.81%	125.73%	100.00%	-
P/EPS	482.16	9.45	17.16	18.38	13.44	15.93	30.63	58.27%
YoY %	5,002.22%	-44.93%	-6.64%	36.76%	-15.63%	-47.99%	-	-
Horiz. %	1,574.14%	30.85%	56.02%	60.01%	43.88%	52.01%	100.00%	-
EY	0.21	10.59	5.83	5.44	7.44	6.28	3.27	-36.70%
YoY %	-98.02%	81.65%	7.17%	-26.88%	18.47%	92.05%	-	-
Horiz. %	6.42%	323.85%	178.29%	166.36%	227.52%	192.05%	100.00%	-
DY	2.29	4.00	2.92	3.03	3.64	3.24	1.57	6.49%
YoY %	-42.75%	36.99%	-3.63%	-16.76%	12.35%	106.37%	-	-
Horiz. %	145.86%	254.78%	185.99%	192.99%	231.85%	206.37%	100.00%	-
P/NAPS	3.51	5.26	2.48	2.60	2.50	3.11	3.64	-0.60%
YoY %	-33.27%	112.10%	-4.62%	4.00%	-19.61%	-14.56%	-	-
Horiz. %	96.43%	144.51%	68.13%	71.43%	68.68%	85.44%	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