[IOICORP] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

27-May-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Mar-2020 [#3]

Profit Trend

QoQ- -33.31%

YoY- -38.03%

Quarter Report

Quarterly report 2003.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Annualized Quarter Result
Revenue	12,844,133	15,790,133	10,389,333	7,686,133	7,529,866	9,222,933	9,565,333	5.03%
YoY %	-18.66%	51.98%	35.17%	2.08%	-18.36%	-3.58%	-	-
Horiz. %	134.28%	165.08%	108.61%	80.35%	78.72%	96.42%	100.00%	-
PBT	1,910,533	2,258,933	1,688,133	694,000	1,066,133	2,004,933	777,066	16.16%
YoY %	-15.42%	33.81%	143.25%	-34.90%	-46.82%	158.01%	-	-
Horiz. %	245.86%	290.70%	217.24%	89.31%	137.20%	258.01%	100.00%	-
Tax	-457,733	-633,733	-290,400	-208,000	-297,066	2,044,133	-185,066	16.28%
YoY %	27.77%	-118.23%	-39.62%	29.98%	-114.53%	1,204.54%	-	-
Horiz. %	247.34%	342.44%	156.92%	112.39%	160.52%	-1,104.54%	100.00%	-
NP	1,452,800	1,625,200	1,397,733	486,000	769,066	4,049,066	592,000	16.13%
YoY %	-10.61%	16.27%	187.60%	-36.81%	-81.01%	583.96%	-	-
Horiz. %	245.41%	274.53%	236.10%	82.09%	129.91%	683.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,436,000	1,578,000	1,379,866	483,466	780,133	4,032,933	567,600	16.72%
YoY %	-9.00%	14.36%	185.41%	-38.03%	-80.66%	610.52%	-	-
Horiz. %	253.00%	278.01%	243.11%	85.18%	137.44%	710.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.96%	28.05%	17.20%	29.97%	27.86%	-101.96%	23.82%	-
YoY %	-14.58%	63.08%	-42.61%	7.57%	127.32%	-528.04%	-	-
Horiz. %	100.59%	117.76%	72.21%	125.82%	116.96%	-428.04%	100.00%	-
Total Cost	11,391,333	14,164,933	8,991,600	7,200,133	6,760,800	5,173,866	8,973,333	4.05%
YoY %	-19.58%	57.54%	24.88%	6.50%	30.67%	-42.34%	-	-
Horiz. %	126.95%	157.86%	100.20%	80.24%	75.34%	57.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,111,424	10,375,709	9,710,439	8,921,291	9,238,353	9,111,655	7,168,319	7.57%
YoY %	7.09%	6.85%	8.85%	-3.43%	1.39%	27.11%	-	-
Horiz. %	155.01%	144.74%	135.46%	124.45%	128.88%	127.11%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	496,600	497,040	375,888	335,072	293,281	1,340,565	377,280	4.68%
YoY %	-0.09%	32.23%	12.18%	14.25%	-78.12%	255.32%	-	-
Horiz. %	131.63%	131.74%	99.63%	88.81%	77.74%	355.32%	100.00%	-
Div Payout %	34.58%	31.50%	27.24%	69.31%	37.59%	33.24%	66.47%	-
YoY %	9.78%	15.64%	-60.70%	84.38%	13.09%	-49.99%	-	-
Horiz. %	52.02%	47.39%	40.98%	104.27%	56.55%	50.01%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	11,111,424	10,375,709	9,710,439	8,921,291	9,238,353	9,111,655	7,168,319	7.57%
YoY %	7.09%	6.85%	8.85%	-3.43%	1.39%	27.11%	-	-
Horiz. %	155.01%	144.74%	135.46%	124.45%	128.88%	127.11%	100.00%	-
NOSH	6,258,100	6,258,100	6,285,198	6,285,038	6,284,593	6,284,286	6,461,000	-0.53%
YoY %	0.00%	-0.43%	0.00%	0.01%	0.00%	-2.74%	-	-
Horiz. %	96.86%	96.86%	97.28%	97.28%	97.27%	97.26%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	11.31%	10.29%	13.45%	6.32%	10.21%	43.90%	6.19%	-
YoY %	9.91%	-23.49%	112.82%	-38.10%	-76.74%	609.21%	-	-
Horiz. %	182.71%	166.24%	217.29%	102.10%	164.94%	709.21%	100.00%	-
ROE	12.92%	15.21%	14.21%	5.42%	8.44%	44.26%	7.92%	-
YoY %	-15.06%	7.04%	162.18%	-35.78%	-80.93%	458.84%	-	-
Horiz. %	163.13%	192.05%	179.42%	68.43%	106.57%	558.84%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	206.91	254.15	165.84	122.34	119.81	146.77	152.12	5.25%
YoY %	-18.59%	53.25%	35.56%	2.11%	-18.37%	-3.52%	-	-
Horiz. %	136.02%	167.07%	109.02%	80.42%	78.76%	96.48%	100.00%	-
EPS	23.12	25.36	22.03	7.69	12.41	64.17	9.03	16.95%
YoY %	-8.83%	15.12%	186.48%	-38.03%	-80.66%	610.63%	-	-
Horiz. %	256.04%	280.84%	243.96%	85.16%	137.43%	710.63%	100.00%	-
DPS	8.00	8.00	6.00	5.33	4.67	21.33	6.00	4.90%
YoY %	0.00%	33.33%	12.57%	14.13%	-78.11%	255.50%	-	-
Horiz. %	133.33%	133.33%	100.00%	88.83%	77.83%	355.50%	100.00%	-
NAPS	1.79	1.67	1.55	1.42	1.47	1.45	1.14	7.80%
YoY %	7.19%	7.74%	9.15%	-3.40%	1.38%	27.19%	-	-
Horiz. %	157.02%	146.49%	135.96%	124.56%	128.95%	127.19%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 6,285,038
RPS	205.24	252.32	166.01	122.82	120.32	147.38	152.85	5.03%
YoY %	-18.66%	51.99%	35.17%	2.08%	-18.36%	-3.58%	-	-
Horiz. %	134.28%	165.08%	108.61%	80.35%	78.72%	96.42%	100.00%	-
EPS	22.95	25.22	22.05	7.73	12.47	64.44	9.07	16.72%
YoY %	-9.00%	14.38%	185.25%	-38.01%	-80.65%	610.47%	-	-
Horiz. %	253.03%	278.06%	243.11%	85.23%	137.49%	710.47%	100.00%	-
DPS	7.94	7.94	6.01	5.35	4.69	21.42	6.03	4.69%
YoY %	0.00%	32.11%	12.34%	14.07%	-78.10%	255.22%	-	-
Horiz. %	131.67%	131.67%	99.67%	88.72%	77.78%	355.22%	100.00%	-
NAPS	1.7755	1.658	1.5517	1.4256	1.4762	1.456	1.1454	7.57%
YoY %	7.09%	6.85%	8.85%	-3.43%	1.39%	27.12%	-	-
Horiz. %	155.01%	144.75%	135.47%	124.46%	128.88%	127.12%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	3.81	4.12	4.19	4.00	4.46	4.79	4.65	-
P/RPS	1.84	1.62	2.53	3.27	3.72	3.26	3.06	-8.12%
YoY %	13.58%	-35.97%	-22.63%	-12.10%	14.11%	6.54%	-	-
Horiz. %	60.13%	52.94%	82.68%	106.86%	121.57%	106.54%	100.00%	-
P/EPS	16.47	16.22	19.02	51.98	35.93	7.46	51.51	-17.30%
YoY %	1.54%	-14.72%	-63.41%	44.67%	381.64%	-85.52%	-	-
Horiz. %	31.97%	31.49%	36.92%	100.91%	69.75%	14.48%	100.00%	-
EY	6.07	6.16	5.26	1.92	2.78	13.40	1.94	20.92%
YoY %	-1.46%	17.11%	173.96%	-30.94%	-79.25%	590.72%	-	-
Horiz. %	312.89%	317.53%	271.13%	98.97%	143.30%	690.72%	100.00%	-
DY	2.10	1.94	1.43	1.33	1.05	4.45	1.29	8.45%
YoY %	8.25%	35.66%	7.52%	26.67%	-76.40%	244.96%	-	-
Horiz. %	162.79%	150.39%	110.85%	103.10%	81.40%	344.96%	100.00%	-
P/NAPS	2.13	2.47	2.70	2.82	3.03	3.30	4.08	-10.26%
YoY %	-13.77%	-8.52%	-4.26%	-6.93%	-8.18%	-19.12%	-	-
Horiz. %	52.21%	60.54%	66.18%	69.12%	74.26%	80.88%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	30/05/23	20/05/22	21/05/21	27/05/20	21/05/19	16/05/18	16/05/17	-
Price	3.91	4.40	4.10	4.50	4.22	4.75	4.64	-
P/RPS	1.89	1.73	2.47	3.68	3.52	3.24	3.05	-7.66%
YoY %	9.25%	-29.96%	-32.88%	4.55%	8.64%	6.23%	-	-
Horiz. %	61.97%	56.72%	80.98%	120.66%	115.41%	106.23%	100.00%	-
P/EPS	16.90	17.32	18.61	58.48	34.00	7.40	51.40	-16.91%
YoY %	-2.42%	-6.93%	-68.18%	72.00%	359.46%	-85.60%	-	-
Horiz. %	32.88%	33.70%	36.21%	113.77%	66.15%	14.40%	100.00%	-
EY	5.92	5.77	5.37	1.71	2.94	13.51	1.95	20.32%
YoY %	2.60%	7.45%	214.04%	-41.84%	-78.24%	592.82%	-	-
Horiz. %	303.59%	295.90%	275.38%	87.69%	150.77%	692.82%	100.00%	-
DY	2.05	1.82	1.46	1.19	1.11	4.49	1.29	8.02%
YoY %	12.64%	24.66%	22.69%	7.21%	-75.28%	248.06%	-	-
Horiz. %	158.91%	141.09%	113.18%	92.25%	86.05%	348.06%	100.00%	-
P/NAPS	2.18	2.63	2.65	3.17	2.87	3.28	4.07	-9.87%
YoY %	-17.11%	-0.75%	-16.40%	10.45%	-12.50%	-19.41%	-	-
Horiz. %	53.56%	64.62%	65.11%	77.89%	70.52%	80.59%	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