[IOICORP] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -0.01%
YoY- 22.72%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 11,894,933 11,479,066 12,105,600 12,345,600 15,857,066 15,773,341 12,644,032 -1.01%
PBT 1,320,400 338,133 1,650,400 1,996,533 2,467,066 2,842,578 2,576,833 -10.53%
Tax -379,200 -316,133 2,332,266 294,800 -581,600 -526,810 -544,524 -5.84%
NP 941,200 22,000 3,982,666 2,291,333 1,885,466 2,315,768 2,032,309 -12.03%
-
NP to SH 918,266 10,933 3,954,000 2,270,666 1,850,266 2,233,434 1,984,814 -12.04%
-
Tax Rate 28.72% 93.49% -141.32% -14.77% 23.57% 18.53% 21.13% -
Total Cost 10,953,733 11,457,066 8,122,933 10,054,266 13,971,600 13,457,573 10,611,722 0.52%
-
Net Worth 5,233,996 4,983,076 5,742,147 13,296,696 12,201,217 11,312,035 9,956,650 -10.15%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 294,280 378,461 680,550 596,646 599,358 681,704 570,114 -10.42%
Div Payout % 32.05% 3,461.54% 17.21% 26.28% 32.39% 30.52% 28.72% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 5,233,996 4,983,076 5,742,147 13,296,696 12,201,217 11,312,035 9,956,650 -10.15%
NOSH 6,306,020 6,307,692 6,380,163 6,392,642 6,421,693 6,390,980 6,108,374 0.53%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.91% 0.19% 32.90% 18.56% 11.89% 14.68% 16.07% -
ROE 17.54% 0.22% 68.86% 17.08% 15.16% 19.74% 19.93% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 188.63 181.99 189.74 193.12 246.93 246.81 207.00 -1.53%
EPS 14.56 0.17 61.97 35.52 28.81 34.95 32.49 -12.51%
DPS 4.67 6.00 10.67 9.33 9.33 10.67 9.33 -10.88%
NAPS 0.83 0.79 0.90 2.08 1.90 1.77 1.63 -10.62%
Adjusted Per Share Value based on latest NOSH - 6,386,951
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 190.07 183.43 193.44 197.27 253.38 252.05 202.04 -1.01%
EPS 14.67 0.17 63.18 36.28 29.57 35.69 31.72 -12.05%
DPS 4.70 6.05 10.87 9.53 9.58 10.89 9.11 -10.43%
NAPS 0.8364 0.7963 0.9176 2.1247 1.9497 1.8076 1.591 -10.15%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.57 4.59 4.80 4.68 5.34 5.76 5.39 -
P/RPS 2.42 2.52 2.53 2.42 2.16 2.33 2.60 -1.18%
P/EPS 31.38 2,648.08 7.75 13.18 18.53 16.48 16.59 11.19%
EY 3.19 0.04 12.91 7.59 5.40 6.07 6.03 -10.05%
DY 1.02 1.31 2.22 1.99 1.75 1.85 1.73 -8.42%
P/NAPS 5.51 5.81 5.33 2.25 2.81 3.25 3.31 8.85%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 18/05/16 14/05/15 22/05/14 21/05/13 30/05/12 16/05/11 14/05/10 -
Price 4.18 4.21 5.19 5.35 5.23 5.19 5.39 -
P/RPS 2.22 2.31 2.74 2.77 2.12 2.10 2.60 -2.59%
P/EPS 28.71 2,428.85 8.37 15.06 18.15 14.85 16.59 9.56%
EY 3.48 0.04 11.94 6.64 5.51 6.73 6.03 -8.74%
DY 1.12 1.43 2.06 1.74 1.78 2.06 1.73 -6.98%
P/NAPS 5.04 5.33 5.77 2.57 2.75 2.93 3.31 7.25%

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