[IOICORP] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 150.6%
YoY- 74.13%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 9,565,333 11,894,933 11,479,066 12,105,600 12,345,600 15,857,066 15,773,341 -7.99%
PBT 777,066 1,320,400 338,133 1,650,400 1,996,533 2,467,066 2,842,578 -19.42%
Tax -185,066 -379,200 -316,133 2,332,266 294,800 -581,600 -526,810 -15.98%
NP 592,000 941,200 22,000 3,982,666 2,291,333 1,885,466 2,315,768 -20.31%
-
NP to SH 567,600 918,266 10,933 3,954,000 2,270,666 1,850,266 2,233,434 -20.39%
-
Tax Rate 23.82% 28.72% 93.49% -141.32% -14.77% 23.57% 18.53% -
Total Cost 8,973,333 10,953,733 11,457,066 8,122,933 10,054,266 13,971,600 13,457,573 -6.52%
-
Net Worth 7,168,319 5,233,996 4,983,076 5,742,147 13,296,696 12,201,217 11,312,035 -7.31%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 377,280 294,280 378,461 680,550 596,646 599,358 681,704 -9.38%
Div Payout % 66.47% 32.05% 3,461.54% 17.21% 26.28% 32.39% 30.52% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 7,168,319 5,233,996 4,983,076 5,742,147 13,296,696 12,201,217 11,312,035 -7.31%
NOSH 6,461,000 6,306,020 6,307,692 6,380,163 6,392,642 6,421,693 6,390,980 0.18%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 6.19% 7.91% 0.19% 32.90% 18.56% 11.89% 14.68% -
ROE 7.92% 17.54% 0.22% 68.86% 17.08% 15.16% 19.74% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 152.12 188.63 181.99 189.74 193.12 246.93 246.81 -7.74%
EPS 9.03 14.56 0.17 61.97 35.52 28.81 34.95 -20.17%
DPS 6.00 4.67 6.00 10.67 9.33 9.33 10.67 -9.14%
NAPS 1.14 0.83 0.79 0.90 2.08 1.90 1.77 -7.06%
Adjusted Per Share Value based on latest NOSH - 6,364,327
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 154.24 191.81 185.10 195.20 199.07 255.69 254.34 -7.99%
EPS 9.15 14.81 0.18 63.76 36.61 29.84 36.01 -20.39%
DPS 6.08 4.75 6.10 10.97 9.62 9.66 10.99 -9.38%
NAPS 1.1559 0.844 0.8035 0.9259 2.1441 1.9674 1.8241 -7.31%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 4.65 4.57 4.59 4.80 4.68 5.34 5.76 -
P/RPS 3.06 2.42 2.52 2.53 2.42 2.16 2.33 4.64%
P/EPS 51.51 31.38 2,648.08 7.75 13.18 18.53 16.48 20.89%
EY 1.94 3.19 0.04 12.91 7.59 5.40 6.07 -17.29%
DY 1.29 1.02 1.31 2.22 1.99 1.75 1.85 -5.82%
P/NAPS 4.08 5.51 5.81 5.33 2.25 2.81 3.25 3.85%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 16/05/17 18/05/16 14/05/15 22/05/14 21/05/13 30/05/12 16/05/11 -
Price 4.64 4.18 4.21 5.19 5.35 5.23 5.19 -
P/RPS 3.05 2.22 2.31 2.74 2.77 2.12 2.10 6.41%
P/EPS 51.40 28.71 2,428.85 8.37 15.06 18.15 14.85 22.96%
EY 1.95 3.48 0.04 11.94 6.64 5.51 6.73 -18.63%
DY 1.29 1.12 1.43 2.06 1.74 1.78 2.06 -7.49%
P/NAPS 4.07 5.04 5.33 5.77 2.57 2.75 2.93 5.62%

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