[IOICORP] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -44.48%
YoY- -75.13%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 9,211,800 9,673,800 12,110,400 11,701,200 12,358,600 12,769,200 16,627,000 -9.36%
PBT 2,146,000 377,000 445,000 725,800 1,555,600 2,145,200 2,382,000 -1.72%
Tax -214,200 -99,800 -404,200 -313,600 48,200 163,000 -652,200 -16.92%
NP 1,931,800 277,200 40,800 412,200 1,603,800 2,308,200 1,729,800 1.85%
-
NP to SH 1,911,800 240,800 11,600 392,400 1,577,800 2,270,800 1,671,600 2.26%
-
Tax Rate 9.98% 26.47% 90.83% 43.21% -3.10% -7.60% 27.38% -
Total Cost 7,280,000 9,396,600 12,069,600 11,289,000 10,754,800 10,461,000 14,897,200 -11.23%
-
Net Worth 7,980,552 7,168,433 4,897,777 5,460,582 4,471,497 13,177,036 12,132,144 -6.73%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 565,551 565,929 451,111 571,456 1,022,056 895,526 898,677 -7.42%
Div Payout % 29.58% 235.02% 3,888.89% 145.63% 64.78% 39.44% 53.76% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 7,980,552 7,168,433 4,897,777 5,460,582 4,471,497 13,177,036 12,132,144 -6.73%
NOSH 6,283,900 6,461,000 6,444,444 6,349,514 6,387,854 6,396,619 6,419,124 -0.35%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 20.97% 2.87% 0.34% 3.52% 12.98% 18.08% 10.40% -
ROE 23.96% 3.36% 0.24% 7.19% 35.29% 17.23% 13.78% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 146.59 153.84 187.92 184.28 193.47 199.62 259.02 -9.04%
EPS 30.42 3.84 0.18 6.18 24.70 35.50 26.04 2.62%
DPS 9.00 9.00 7.00 9.00 16.00 14.00 14.00 -7.09%
NAPS 1.27 1.14 0.76 0.86 0.70 2.06 1.89 -6.40%
Adjusted Per Share Value based on latest NOSH - 6,322,580
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 148.54 155.99 195.28 188.68 199.28 205.90 268.11 -9.36%
EPS 30.83 3.88 0.19 6.33 25.44 36.62 26.95 2.26%
DPS 9.12 9.13 7.27 9.21 16.48 14.44 14.49 -7.41%
NAPS 1.2869 1.1559 0.7898 0.8805 0.721 2.1248 1.9563 -6.73%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 4.54 4.40 4.46 4.80 4.71 5.10 5.38 -
P/RPS 3.10 2.86 2.37 2.60 2.43 2.55 2.08 6.87%
P/EPS 14.92 114.90 2,477.78 77.67 19.07 14.37 20.66 -5.27%
EY 6.70 0.87 0.04 1.29 5.24 6.96 4.84 5.56%
DY 1.98 2.05 1.57 1.88 3.40 2.75 2.60 -4.43%
P/NAPS 3.57 3.86 5.87 5.58 6.73 2.48 2.85 3.82%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 20/02/17 19/02/16 13/02/15 25/02/14 21/02/13 23/02/12 -
Price 4.79 4.63 4.75 4.81 4.73 4.90 5.33 -
P/RPS 3.27 3.01 2.53 2.61 2.44 2.45 2.06 7.99%
P/EPS 15.74 120.90 2,638.89 77.83 19.15 13.80 20.47 -4.28%
EY 6.35 0.83 0.04 1.28 5.22 7.24 4.89 4.44%
DY 1.88 1.94 1.47 1.87 3.38 2.86 2.63 -5.43%
P/NAPS 3.77 4.06 6.25 5.59 6.76 2.38 2.82 4.95%

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
Post a Comment