[IOICORP] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

23-Feb-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

31-Dec-2020 [#2]

Profit Trend

QoQ- 14.0%

YoY- 74.79%

Quarter Report

Quarterly report 2012.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Annualized Quarter Result
Revenue	9,202,000	13,945,400	15,489,400	9,863,800	7,461,400	7,512,600	9,211,800	-0.01%
YoY %	-34.01%	-9.97%	57.03%	32.20%	-0.68%	-18.45%	-	-
Horiz. %	99.89%	151.39%	168.15%	107.08%	81.00%	81.55%	100.00%	-
PBT	1,571,400	2,344,200	2,226,600	1,580,400	935,800	868,400	2,146,000	-5.05%
YoY %	-32.97%	5.28%	40.89%	68.88%	7.76%	-59.53%	-	-
Horiz. %	73.22%	109.24%	103.76%	73.64%	43.61%	40.47%	100.00%	-
Tax	-281,600	-568,000	-631,600	-289,200	-212,600	-194,800	-214,200	4.66%
YoY %	50.42%	10.07%	-118.40%	-36.03%	-9.14%	9.06%	-	-
Horiz. %	131.47%	265.17%	294.86%	135.01%	99.25%	90.94%	100.00%	-
NP	1,289,800	1,776,200	1,595,000	1,291,200	723,200	673,600	1,931,800	-6.50%
YoY %	-27.38%	11.36%	23.53%	78.54%	7.36%	-65.13%	-	-
Horiz. %	66.77%	91.95%	82.57%	66.84%	37.44%	34.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,278,800	1,759,200	1,544,600	1,267,200	725,000	678,600	1,911,800	-6.47%
YoY %	-27.31%	13.89%	21.89%	74.79%	6.84%	-64.50%	-	-
Horiz. %	66.89%	92.02%	80.79%	66.28%	37.92%	35.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.92%	24.23%	28.37%	18.30%	22.72%	22.43%	9.98%	-
YoY %	-26.04%	-14.59%	55.03%	-19.45%	1.29%	124.75%	-	-
Horiz. %	179.56%	242.79%	284.27%	183.37%	227.66%	224.75%	100.00%	-
Total Cost	7,912,200	12,169,200	13,894,400	8,572,600	6,738,200	6,839,000	7,280,000	1.39%
YoY %	-34.98%	-12.42%	62.08%	27.22%	-1.47%	-6.06%	-	-
Horiz. %	108.68%	167.16%	190.86%	117.76%	92.56%	93.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,538,882	11,237,384	10,326,859	9,587,591	9,301,273	9,175,303	7,980,552	6.33%
YoY %	2.68%	8.82%	7.71%	3.08%	1.37%	14.97%	-	-
Horiz. %	144.59%	140.81%	129.40%	120.14%	116.55%	114.97%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	558,333	745,020	746,520	563,976	502,771	439,911	565,551	-0.21%
YoY %	-25.06%	-0.20%	32.37%	12.17%	14.29%	-22.22%	-	-
Horiz. %	98.72%	131.73%	132.00%	99.72%	88.90%	77.78%	100.00%	-
Div Payout %	43.66%	42.35%	48.33%	44.51%	69.35%	64.83%	29.58%	-
YoY %	3.09%	-12.37%	8.58%	-35.82%	6.97%	119.17%	-	-
Horiz. %	147.60%	143.17%	163.39%	150.47%	234.45%	219.17%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	11,538,882	11,237,384	10,326,859	9,587,591	9,301,273	9,175,303	7,980,552	6.33%
YoY %	2.68%	8.82%	7.71%	3.08%	1.37%	14.97%	-	-
Horiz. %	144.59%	140.81%	129.40%	120.14%	116.55%	114.97%	100.00%	-
NOSH	6,258,100	6,258,100	6,258,100	6,285,198	6,284,643	6,284,453	6,283,900	-0.06%
YoY %	0.00%	0.00%	-0.43%	0.01%	0.00%	0.01%	-	-
Horiz. %	99.59%	99.59%	99.59%	100.02%	100.01%	100.01%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	14.02%	12.74%	10.30%	13.09%	9.69%	8.97%	20.97%	-
YoY %	10.05%	23.69%	-21.31%	35.09%	8.03%	-57.22%	-	-
Horiz. %	66.86%	60.75%	49.12%	62.42%	46.21%	42.78%	100.00%	-
ROE	11.08%	15.65%	14.96%	13.22%	7.79%	7.40%	23.96%	-
YoY %	-29.20%	4.61%	13.16%	69.70%	5.27%	-69.12%	-	-
Horiz. %	46.24%	65.32%	62.44%	55.18%	32.51%	30.88%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	148.33	224.62	248.99	157.41	118.72	119.54	146.59	0.19%
YoY %	-33.96%	-9.79%	58.18%	32.59%	-0.69%	-18.45%	-	-
Horiz. %	101.19%	153.23%	169.85%	107.38%	80.99%	81.55%	100.00%	-
EPS	20.62	28.32	24.80	20.22	11.54	10.80	30.42	-6.27%
YoY %	-27.19%	14.19%	22.65%	75.22%	6.85%	-64.50%	-	-
Horiz. %	67.78%	93.10%	81.53%	66.47%	37.94%	35.50%	100.00%	-
DPS	9.00	12.00	12.00	9.00	8.00	7.00	9.00	0.00%
YoY %	-25.00%	0.00%	33.33%	12.50%	14.29%	-22.22%	-	-
Horiz. %	100.00%	133.33%	133.33%	100.00%	88.89%	77.78%	100.00%	-
NAPS	1.86	1.81	1.66	1.53	1.48	1.46	1.27	6.56%
YoY %	2.76%	9.04%	8.50%	3.38%	1.37%	14.96%	-	-
Horiz. %	146.46%	142.52%	130.71%	120.47%	116.54%	114.96%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 6,285,198
RPS	147.04	222.84	247.51	157.62	119.23	120.05	147.20	-0.01%
YoY %	-34.02%	-9.97%	57.03%	32.20%	-0.68%	-18.44%	-	-
Horiz. %	99.89%	151.39%	168.15%	107.08%	81.00%	81.56%	100.00%	-
EPS	20.43	28.11	24.68	20.25	11.58	10.84	30.55	-6.48%
YoY %	-27.32%	13.90%	21.88%	74.87%	6.83%	-64.52%	-	-
Horiz. %	66.87%	92.01%	80.79%	66.28%	37.91%	35.48%	100.00%	-
DPS	8.92	11.90	11.93	9.01	8.03	7.03	9.04	-0.22%
YoY %	-25.04%	-0.25%	32.41%	12.20%	14.22%	-22.23%	-	-
Horiz. %	98.67%	131.64%	131.97%	99.67%	88.83%	77.77%	100.00%	-
NAPS	1.8438	1.7957	1.6502	1.532	1.4863	1.4661	1.2752	6.33%
YoY %	2.68%	8.82%	7.72%	3.07%	1.38%	14.97%	-	-
Horiz. %	144.59%	140.82%	129.41%	120.14%	116.55%	114.97%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	3.93	4.05	3.73	4.37	4.61	4.45	4.54	-
P/RPS	2.65	1.80	1.50	2.78	3.88	3.72	3.10	-2.57%
YoY %	47.22%	20.00%	-46.04%	-28.35%	4.30%	20.00%	-	-
Horiz. %	85.48%	58.06%	48.39%	89.68%	125.16%	120.00%	100.00%	-
P/EPS	19.07	14.29	15.02	21.61	39.96	41.21	14.92	4.17%
YoY %	33.45%	-4.86%	-30.50%	-45.92%	-3.03%	176.21%	-	-
Horiz. %	127.82%	95.78%	100.67%	144.84%	267.83%	276.21%	100.00%	-
EY	5.25	7.00	6.66	4.63	2.50	2.43	6.70	-3.98%
YoY %	-25.00%	5.11%	43.84%	85.20%	2.88%	-63.73%	-	-
Horiz. %	78.36%	104.48%	99.40%	69.10%	37.31%	36.27%	100.00%	-
DY	2.29	2.96	3.22	2.06	1.74	1.57	1.98	2.45%
YoY %	-22.64%	-8.07%	56.31%	18.39%	10.83%	-20.71%	-	-
Horiz. %	115.66%	149.49%	162.63%	104.04%	87.88%	79.29%	100.00%	-
P/NAPS	2.11	2.24	2.25	2.86	3.11	3.05	3.57	-8.38%
YoY %	-5.80%	-0.44%	-21.33%	-8.04%	1.97%	-14.57%	-	-
Horiz. %	59.10%	62.75%	63.03%	80.11%	87.11%	85.43%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	23/02/24	28/02/23	23/02/22	23/02/21	18/02/20	20/02/19	23/02/18	-
Price	3.99	3.83	4.42	4.24	4.50	4.73	4.79	-
P/RPS	2.69	1.71	1.78	2.69	3.79	3.96	3.27	-3.20%
YoY %	57.31%	-3.93%	-33.83%	-29.02%	-4.29%	21.10%	-	-
Horiz. %	82.26%	52.29%	54.43%	82.26%	115.90%	121.10%	100.00%	-
P/EPS	19.36	13.52	17.80	20.97	39.01	43.80	15.74	3.50%
YoY %	43.20%	-24.04%	-15.12%	-46.24%	-10.94%	178.27%	-	-
Horiz. %	123.00%	85.90%	113.09%	133.23%	247.84%	278.27%	100.00%	-
EY	5.17	7.40	5.62	4.77	2.56	2.28	6.35	-3.36%
YoY %	-30.14%	31.67%	17.82%	86.33%	12.28%	-64.09%	-	-
Horiz. %	81.42%	116.54%	88.50%	75.12%	40.31%	35.91%	100.00%	-
DY	2.26	3.13	2.71	2.12	1.78	1.48	1.88	3.11%
YoY %	-27.80%	15.50%	27.83%	19.10%	20.27%	-21.28%	-	-
Horiz. %	120.21%	166.49%	144.15%	112.77%	94.68%	78.72%	100.00%	-
P/NAPS	2.15	2.12	2.66	2.77	3.04	3.24	3.77	-8.93%
YoY %	1.42%	-20.30%	-3.97%	-8.88%	-6.17%	-14.06%	-	-
Horiz. %	57.03%	56.23%	70.56%	73.47%	80.64%	85.94%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 09:00:00

EMA 5

Hourly

SELL

2024-05-06 09:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-06 09:00:00

TURTLE SYSTEM 55

Hourly

SELL

2024-05-06 09:00:00

EMA 5

30 Mins

SELL

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

PTRANS

PERAK TRANSIT BERHAD

306

MPI

MALAYSIAN PACIFIC INDUSTRIES

303

HLIND

HONG LEONG INDUSTRIES BHD

302

YTLPOWR

YTL POWER INTERNATIONAL BHD

145

SAPNRG

SAPURA ENERGY BERHAD

106

PBBANK

PUBLIC BANK BHD

104

MYEG

MY E.G. SERVICES BHD

104

GENTING

GENTING BHD

INARI

INARI AMERTRON BERHAD

Daily Stocks

HSI-CXG

0.16

-0.01

187,669,800

ICONIC-WA

0.05

+0.01

87,937,900

ICONIC

0.115

+0.01

68,269,700

SNS

0.44

+0.045

55,862,400

INGENIEU

0.12

+0.005

46,457,400

SAPNRG

0.045

0.00

24,429,600

DNEX

0.41

+0.01

19,213,900

JIANKUN-WB

0.06

0.00

15,914,600

HSI-HUT

0.225

-0.005

14,827,000

PWRWELL

0.485

+0.025

13,734,000

More active Stocks

F&N

32.54

+0.54

32,700

ARKA

2.14

+0.19

79,900

DUFU

2.34

+0.14

3,152,700

PBA

2.09

+0.13

1,535,600

CHINAETF-MYR

4.83

+0.13

76,800

XIAOMI-C31

0.135

+0.13

15,000

CHGP

2.28

+0.12

514,000

DLADY

34.34

+0.12

3,300

HSI-HU1

0.20

+0.095

300

YTLPOWR

4.88

+0.09

6,155,100

More gainer Stocks

MPI

30.52

-0.48

5,200

NESTLE

128.00

-0.30

1,000

KUAISHO-C17

0.08

-0.12

58,800

PERTAMA

2.38

-0.11

1,549,600

ANNJOO-C2

0.06

-0.09

350,000

NIKKEI-HC

0.665

-0.09

30,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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