[IOICORP] YoY Annualized Quarter Result on 31-Mar-2017 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

16-May-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

31-Mar-2017 [#3]

Profit Trend

QoQ- 135.71%

YoY- -38.19%

Quarter Report

Quarterly report 1703.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Annualized Quarter Result
Revenue	7,686,133	7,529,866	9,222,933	9,565,333	11,894,933	11,479,066	12,105,600	-7.28%
YoY %	2.08%	-18.36%	-3.58%	-19.58%	3.62%	-5.18%	-	-
Horiz. %	63.49%	62.20%	76.19%	79.02%	98.26%	94.82%	100.00%	-
PBT	694,000	1,066,133	2,004,933	777,066	1,320,400	338,133	1,650,400	-13.43%
YoY %	-34.90%	-46.82%	158.01%	-41.15%	290.50%	-79.51%	-	-
Horiz. %	42.05%	64.60%	121.48%	47.08%	80.00%	20.49%	100.00%	-
Tax	-208,000	-297,066	2,044,133	-185,066	-379,200	-316,133	2,332,266	-
YoY %	29.98%	-114.53%	1,204.54%	51.20%	-19.95%	-113.55%	-	-
Horiz. %	-8.92%	-12.74%	87.65%	-7.94%	-16.26%	-13.55%	100.00%	-
NP	486,000	769,066	4,049,066	592,000	941,200	22,000	3,982,666	-29.54%
YoY %	-36.81%	-81.01%	583.96%	-37.10%	4,178.18%	-99.45%	-	-
Horiz. %	12.20%	19.31%	101.67%	14.86%	23.63%	0.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	483,466	780,133	4,032,933	567,600	918,266	10,933	3,954,000	-29.52%
YoY %	-38.03%	-80.66%	610.52%	-38.19%	8,299.03%	-99.72%	-	-
Horiz. %	12.23%	19.73%	102.00%	14.36%	23.22%	0.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.97%	27.86%	-101.96%	23.82%	28.72%	93.49%	-141.32%	-
YoY %	7.57%	127.32%	-528.04%	-17.06%	-69.28%	166.15%	-	-
Horiz. %	-21.21%	-19.71%	72.15%	-16.86%	-20.32%	-66.15%	100.00%	-
Total Cost	7,200,133	6,760,800	5,173,866	8,973,333	10,953,733	11,457,066	8,122,933	-1.98%
YoY %	6.50%	30.67%	-42.34%	-18.08%	-4.39%	41.05%	-	-
Horiz. %	88.64%	83.23%	63.69%	110.47%	134.85%	141.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,921,291	9,238,353	9,111,655	7,168,319	5,233,996	4,983,076	5,742,147	7.61%
YoY %	-3.43%	1.39%	27.11%	36.96%	5.04%	-13.22%	-	-
Horiz. %	155.37%	160.89%	158.68%	124.84%	91.15%	86.78%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	335,072	293,281	1,340,565	377,280	294,280	378,461	680,550	-11.12%
YoY %	14.25%	-78.12%	255.32%	28.20%	-22.24%	-44.39%	-	-
Horiz. %	49.24%	43.09%	196.98%	55.44%	43.24%	55.61%	100.00%	-
Div Payout %	69.31%	37.59%	33.24%	66.47%	32.05%	3,461.54%	17.21%	-
YoY %	84.38%	13.09%	-49.99%	107.39%	-99.07%	20,013.54%	-	-
Horiz. %	402.73%	218.42%	193.14%	386.23%	186.23%	20,113.54%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	8,921,291	9,238,353	9,111,655	7,168,319	5,233,996	4,983,076	5,742,147	7.61%
YoY %	-3.43%	1.39%	27.11%	36.96%	5.04%	-13.22%	-	-
Horiz. %	155.37%	160.89%	158.68%	124.84%	91.15%	86.78%	100.00%	-
NOSH	6,285,038	6,284,593	6,284,286	6,461,000	6,306,020	6,307,692	6,380,163	-0.24%
YoY %	0.01%	0.00%	-2.74%	2.46%	-0.03%	-1.14%	-	-
Horiz. %	98.51%	98.50%	98.50%	101.27%	98.84%	98.86%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	6.32%	10.21%	43.90%	6.19%	7.91%	0.19%	32.90%	-
YoY %	-38.10%	-76.74%	609.21%	-21.74%	4,063.16%	-99.42%	-	-
Horiz. %	19.21%	31.03%	133.43%	18.81%	24.04%	0.58%	100.00%	-
ROE	5.42%	8.44%	44.26%	7.92%	17.54%	0.22%	68.86%	-
YoY %	-35.78%	-80.93%	458.84%	-54.85%	7,872.73%	-99.68%	-	-
Horiz. %	7.87%	12.26%	64.28%	11.50%	25.47%	0.32%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	122.34	119.81	146.77	152.12	188.63	181.99	189.74	-7.04%
YoY %	2.11%	-18.37%	-3.52%	-19.36%	3.65%	-4.08%	-	-
Horiz. %	64.48%	63.14%	77.35%	80.17%	99.41%	95.92%	100.00%	-
EPS	7.69	12.41	64.17	9.03	14.56	0.17	61.97	-29.35%
YoY %	-38.03%	-80.66%	610.63%	-37.98%	8,464.71%	-99.73%	-	-
Horiz. %	12.41%	20.03%	103.55%	14.57%	23.50%	0.27%	100.00%	-
DPS	5.33	4.67	21.33	6.00	4.67	6.00	10.67	-10.91%
YoY %	14.13%	-78.11%	255.50%	28.48%	-22.17%	-43.77%	-	-
Horiz. %	49.95%	43.77%	199.91%	56.23%	43.77%	56.23%	100.00%	-
NAPS	1.42	1.47	1.45	1.14	0.83	0.79	0.90	7.88%
YoY %	-3.40%	1.38%	27.19%	37.35%	5.06%	-12.22%	-	-
Horiz. %	157.78%	163.33%	161.11%	126.67%	92.22%	87.78%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 6,461,000
RPS	123.94	121.42	148.72	154.24	191.81	185.10	195.20	-7.28%
YoY %	2.08%	-18.36%	-3.58%	-19.59%	3.63%	-5.17%	-	-
Horiz. %	63.49%	62.20%	76.19%	79.02%	98.26%	94.83%	100.00%	-
EPS	7.80	12.58	65.03	9.15	14.81	0.18	63.76	-29.52%
YoY %	-38.00%	-80.66%	610.71%	-38.22%	8,127.78%	-99.72%	-	-
Horiz. %	12.23%	19.73%	101.99%	14.35%	23.23%	0.28%	100.00%	-
DPS	5.40	4.73	21.62	6.08	4.75	6.10	10.97	-11.13%
YoY %	14.16%	-78.12%	255.59%	28.00%	-22.13%	-44.39%	-	-
Horiz. %	49.23%	43.12%	197.08%	55.42%	43.30%	55.61%	100.00%	-
NAPS	1.4386	1.4897	1.4692	1.1559	0.844	0.8035	0.9259	7.61%
YoY %	-3.43%	1.40%	27.10%	36.95%	5.04%	-13.22%	-	-
Horiz. %	155.37%	160.89%	158.68%	124.84%	91.15%	86.78%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	4.00	4.46	4.79	4.65	4.57	4.59	4.80	-
P/RPS	3.27	3.72	3.26	3.06	2.42	2.52	2.53	4.36%
YoY %	-12.10%	14.11%	6.54%	26.45%	-3.97%	-0.40%	-	-
Horiz. %	129.25%	147.04%	128.85%	120.95%	95.65%	99.60%	100.00%	-
P/EPS	51.98	35.93	7.46	51.51	31.38	2,648.08	7.75	37.28%
YoY %	44.67%	381.64%	-85.52%	64.15%	-98.81%	34,068.77%	-	-
Horiz. %	670.71%	463.61%	96.26%	664.65%	404.90%	34,168.77%	100.00%	-
EY	1.92	2.78	13.40	1.94	3.19	0.04	12.91	-27.19%
YoY %	-30.94%	-79.25%	590.72%	-39.18%	7,875.00%	-99.69%	-	-
Horiz. %	14.87%	21.53%	103.80%	15.03%	24.71%	0.31%	100.00%	-
DY	1.33	1.05	4.45	1.29	1.02	1.31	2.22	-8.17%
YoY %	26.67%	-76.40%	244.96%	26.47%	-22.14%	-40.99%	-	-
Horiz. %	59.91%	47.30%	200.45%	58.11%	45.95%	59.01%	100.00%	-
P/NAPS	2.82	3.03	3.30	4.08	5.51	5.81	5.33	-10.05%
YoY %	-6.93%	-8.18%	-19.12%	-25.95%	-5.16%	9.01%	-	-
Horiz. %	52.91%	56.85%	61.91%	76.55%	103.38%	109.01%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	27/05/20	21/05/19	16/05/18	16/05/17	18/05/16	14/05/15	22/05/14	-
Price	4.50	4.22	4.75	4.64	4.18	4.21	5.19	-
P/RPS	3.68	3.52	3.24	3.05	2.22	2.31	2.74	5.03%
YoY %	4.55%	8.64%	6.23%	37.39%	-3.90%	-15.69%	-	-
Horiz. %	134.31%	128.47%	118.25%	111.31%	81.02%	84.31%	100.00%	-
P/EPS	58.48	34.00	7.40	51.40	28.71	2,428.85	8.37	38.22%
YoY %	72.00%	359.46%	-85.60%	79.03%	-98.82%	28,918.52%	-	-
Horiz. %	698.69%	406.21%	88.41%	614.10%	343.01%	29,018.52%	100.00%	-
EY	1.71	2.94	13.51	1.95	3.48	0.04	11.94	-27.64%
YoY %	-41.84%	-78.24%	592.82%	-43.97%	8,600.00%	-99.66%	-	-
Horiz. %	14.32%	24.62%	113.15%	16.33%	29.15%	0.34%	100.00%	-
DY	1.19	1.11	4.49	1.29	1.12	1.43	2.06	-8.73%
YoY %	7.21%	-75.28%	248.06%	15.18%	-21.68%	-30.58%	-	-
Horiz. %	57.77%	53.88%	217.96%	62.62%	54.37%	69.42%	100.00%	-
P/NAPS	3.17	2.87	3.28	4.07	5.04	5.33	5.77	-9.49%
YoY %	10.45%	-12.50%	-19.41%	-19.25%	-5.44%	-7.63%	-	-
Horiz. %	54.94%	49.74%	56.85%	70.54%	87.35%	92.37%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos