[IOICORP] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 17.98%
YoY- -64.5%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 15,489,400 9,863,800 7,461,400 7,512,600 9,211,800 9,673,800 12,110,400 4.18%
PBT 2,226,600 1,580,400 935,800 868,400 2,146,000 377,000 445,000 30.74%
Tax -631,600 -289,200 -212,600 -194,800 -214,200 -99,800 -404,200 7.71%
NP 1,595,000 1,291,200 723,200 673,600 1,931,800 277,200 40,800 84.12%
-
NP to SH 1,544,600 1,267,200 725,000 678,600 1,911,800 240,800 11,600 125.80%
-
Tax Rate 28.37% 18.30% 22.72% 22.43% 9.98% 26.47% 90.83% -
Total Cost 13,894,400 8,572,600 6,738,200 6,839,000 7,280,000 9,396,600 12,069,600 2.37%
-
Net Worth 10,326,859 9,587,591 9,301,273 9,175,303 7,980,552 7,168,433 4,897,777 13.22%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 746,520 563,976 502,771 439,911 565,551 565,929 451,111 8.74%
Div Payout % 48.33% 44.51% 69.35% 64.83% 29.58% 235.02% 3,888.89% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 10,326,859 9,587,591 9,301,273 9,175,303 7,980,552 7,168,433 4,897,777 13.22%
NOSH 6,258,100 6,285,198 6,284,643 6,284,453 6,283,900 6,461,000 6,444,444 -0.48%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 10.30% 13.09% 9.69% 8.97% 20.97% 2.87% 0.34% -
ROE 14.96% 13.22% 7.79% 7.40% 23.96% 3.36% 0.24% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 248.99 157.41 118.72 119.54 146.59 153.84 187.92 4.79%
EPS 24.80 20.22 11.54 10.80 30.42 3.84 0.18 127.09%
DPS 12.00 9.00 8.00 7.00 9.00 9.00 7.00 9.39%
NAPS 1.66 1.53 1.48 1.46 1.27 1.14 0.76 13.89%
Adjusted Per Share Value based on latest NOSH - 6,284,453
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 249.77 159.05 120.31 121.14 148.54 155.99 195.28 4.18%
EPS 24.91 20.43 11.69 10.94 30.83 3.88 0.19 125.22%
DPS 12.04 9.09 8.11 7.09 9.12 9.13 7.27 8.76%
NAPS 1.6652 1.546 1.4998 1.4795 1.2869 1.1559 0.7898 13.22%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 3.73 4.37 4.61 4.45 4.54 4.40 4.46 -
P/RPS 1.50 2.78 3.88 3.72 3.10 2.86 2.37 -7.33%
P/EPS 15.02 21.61 39.96 41.21 14.92 114.90 2,477.78 -57.26%
EY 6.66 4.63 2.50 2.43 6.70 0.87 0.04 134.36%
DY 3.22 2.06 1.74 1.57 1.98 2.05 1.57 12.70%
P/NAPS 2.25 2.86 3.11 3.05 3.57 3.86 5.87 -14.75%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 23/02/21 18/02/20 20/02/19 23/02/18 20/02/17 19/02/16 -
Price 4.42 4.24 4.50 4.73 4.79 4.63 4.75 -
P/RPS 1.78 2.69 3.79 3.96 3.27 3.01 2.53 -5.68%
P/EPS 17.80 20.97 39.01 43.80 15.74 120.90 2,638.89 -56.49%
EY 5.62 4.77 2.56 2.28 6.35 0.83 0.04 127.83%
DY 2.71 2.12 1.78 1.48 1.88 1.94 1.47 10.72%
P/NAPS 2.66 2.77 3.04 3.24 3.77 4.06 6.25 -13.25%

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