[IOICORP] YoY Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

24-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 36.75%

YoY- 106.98%

Quarter Report

Quarterly Report 1006.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Cumulative Result
Revenue	12,198,500	14,598,900	16,154,251	12,542,962	14,600,474	14,665,369	8,952,727	5.28%
YoY %	-16.44%	-9.63%	28.79%	-14.09%	-0.44%	63.81%	-	-
Horiz. %	136.25%	163.07%	180.44%	140.10%	163.08%	163.81%	100.00%	-
PBT	1,603,500	1,592,300	2,863,612	2,550,633	1,550,117	3,095,197	1,991,073	-3.54%
YoY %	0.70%	-44.40%	12.27%	64.54%	-49.92%	55.45%	-	-
Horiz. %	80.53%	79.97%	143.82%	128.10%	77.85%	155.45%	100.00%	-
Tax	394,700	236,200	-573,099	-485,517	-486,943	-683,010	-340,109	-
YoY %	67.10%	141.21%	-18.04%	0.29%	28.71%	-100.82%	-	-
Horiz. %	-116.05%	-69.45%	168.50%	142.75%	143.17%	200.82%	100.00%	-
NP	1,998,200	1,828,500	2,290,513	2,065,116	1,063,174	2,412,187	1,650,964	3.22%
YoY %	9.28%	-20.17%	10.91%	94.24%	-55.92%	46.11%	-	-
Horiz. %	121.03%	110.75%	138.74%	125.09%	64.40%	146.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,973,700	1,789,400	2,222,899	2,035,661	983,517	2,231,632	1,482,104	4.88%
YoY %	10.30%	-19.50%	9.20%	106.98%	-55.93%	50.57%	-	-
Horiz. %	133.17%	120.73%	149.98%	137.35%	66.36%	150.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-24.61%	-14.83%	20.01%	19.04%	31.41%	22.07%	17.08%	-
YoY %	-65.95%	-174.11%	5.09%	-39.38%	42.32%	29.22%	-	-
Horiz. %	-144.09%	-86.83%	117.15%	111.48%	183.90%	129.22%	100.00%	-
Total Cost	10,200,300	12,770,400	13,863,738	10,477,846	13,537,300	12,253,182	7,301,763	5.72%
YoY %	-20.13%	-7.89%	32.31%	-22.60%	10.48%	67.81%	-	-
Horiz. %	139.70%	174.89%	189.87%	143.50%	185.40%	167.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,675,038	12,652,759	11,962,075	10,437,704	8,284,739	8,478,385	7,616,282	10.23%
YoY %	8.08%	5.77%	14.60%	25.99%	-2.28%	11.32%	-	-
Horiz. %	179.55%	166.13%	157.06%	137.04%	108.78%	111.32%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	990,481	995,521	1,087,461	1,049,946	473,413	1,029,518	429,951	14.90%
YoY %	-0.51%	-8.45%	3.57%	121.78%	-54.02%	139.45%	-	-
Horiz. %	230.37%	231.54%	252.93%	244.20%	110.11%	239.45%	100.00%	-
Div Payout %	50.18%	55.63%	48.92%	51.58%	48.13%	46.13%	29.01%	-
YoY %	-9.80%	13.72%	-5.16%	7.17%	4.34%	59.01%	-	-
Horiz. %	172.97%	191.76%	168.63%	177.80%	165.91%	159.01%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	13,675,038	12,652,759	11,962,075	10,437,704	8,284,739	8,478,385	7,616,282	10.23%
YoY %	8.08%	5.77%	14.60%	25.99%	-2.28%	11.32%	-	-
Horiz. %	179.55%	166.13%	157.06%	137.04%	108.78%	111.32%	100.00%	-
NOSH	6,390,204	6,422,720	6,396,831	6,176,156	5,917,671	6,055,989	6,142,163	0.66%
YoY %	-0.51%	0.40%	3.57%	4.37%	-2.28%	-1.40%	-	-
Horiz. %	104.04%	104.57%	104.15%	100.55%	96.35%	98.60%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	16.38%	12.52%	14.18%	16.46%	7.28%	16.45%	18.44%	-
YoY %	30.83%	-11.71%	-13.85%	126.10%	-55.74%	-10.79%	-	-
Horiz. %	88.83%	67.90%	76.90%	89.26%	39.48%	89.21%	100.00%	-
ROE	14.43%	14.14%	18.58%	19.50%	11.87%	26.32%	19.46%	-
YoY %	2.05%	-23.90%	-4.72%	64.28%	-54.90%	35.25%	-	-
Horiz. %	74.15%	72.66%	95.48%	100.21%	61.00%	135.25%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	190.89	227.30	252.54	203.09	246.73	242.16	145.76	4.59%
YoY %	-16.02%	-9.99%	24.35%	-17.69%	1.89%	66.14%	-	-
Horiz. %	130.96%	155.94%	173.26%	139.33%	169.27%	166.14%	100.00%	-
EPS	30.88	27.96	34.75	32.96	16.62	36.85	24.13	4.19%
YoY %	10.44%	-19.54%	5.43%	98.32%	-54.90%	52.71%	-	-
Horiz. %	127.97%	115.87%	144.01%	136.59%	68.88%	152.71%	100.00%	-
DPS	15.50	15.50	17.00	17.00	8.00	17.00	7.00	14.15%
YoY %	0.00%	-8.82%	0.00%	112.50%	-52.94%	142.86%	-	-
Horiz. %	221.43%	221.43%	242.86%	242.86%	114.29%	242.86%	100.00%	-
NAPS	2.14	1.97	1.87	1.69	1.40	1.40	1.24	9.51%
YoY %	8.63%	5.35%	10.65%	20.71%	0.00%	12.90%	-	-
Horiz. %	172.58%	158.87%	150.81%	136.29%	112.90%	112.90%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 6,383,314
RPS	194.92	233.28	258.13	200.43	233.31	234.34	143.06	5.28%
YoY %	-16.44%	-9.63%	28.79%	-14.09%	-0.44%	63.81%	-	-
Horiz. %	136.25%	163.06%	180.43%	140.10%	163.09%	163.81%	100.00%	-
EPS	31.54	28.59	35.52	32.53	15.72	35.66	23.68	4.88%
YoY %	10.32%	-19.51%	9.19%	106.93%	-55.92%	50.59%	-	-
Horiz. %	133.19%	120.73%	150.00%	137.37%	66.39%	150.59%	100.00%	-
DPS	15.83	15.91	17.38	16.78	7.56	16.45	6.87	14.91%
YoY %	-0.50%	-8.46%	3.58%	121.96%	-54.04%	139.45%	-	-
Horiz. %	230.42%	231.59%	252.98%	244.25%	110.04%	239.45%	100.00%	-
NAPS	2.1852	2.0218	1.9115	1.6679	1.3238	1.3548	1.217	10.23%
YoY %	8.08%	5.77%	14.61%	25.99%	-2.29%	11.32%	-	-
Horiz. %	179.56%	166.13%	157.07%	137.05%	108.78%	111.32%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	5.44	5.19	5.30	5.01	4.72	7.45	5.20	-
P/RPS	2.85	2.28	2.10	2.47	1.91	3.08	3.57	-3.68%
YoY %	25.00%	8.57%	-14.98%	29.32%	-37.99%	-13.73%	-	-
Horiz. %	79.83%	63.87%	58.82%	69.19%	53.50%	86.27%	100.00%	-
P/EPS	17.61	18.63	15.25	15.20	28.40	20.22	21.55	-3.30%
YoY %	-5.48%	22.16%	0.33%	-46.48%	40.45%	-6.17%	-	-
Horiz. %	81.72%	86.45%	70.77%	70.53%	131.79%	93.83%	100.00%	-
EY	5.68	5.37	6.56	6.58	3.52	4.95	4.64	3.42%
YoY %	5.77%	-18.14%	-0.30%	86.93%	-28.89%	6.68%	-	-
Horiz. %	122.41%	115.73%	141.38%	141.81%	75.86%	106.68%	100.00%	-
DY	2.85	2.99	3.21	3.39	1.69	2.28	1.35	13.24%
YoY %	-4.68%	-6.85%	-5.31%	100.59%	-25.88%	68.89%	-	-
Horiz. %	211.11%	221.48%	237.78%	251.11%	125.19%	168.89%	100.00%	-
P/NAPS	2.54	2.63	2.83	2.96	3.37	5.32	4.19	-7.99%
YoY %	-3.42%	-7.07%	-4.39%	-12.17%	-36.65%	26.97%	-	-
Horiz. %	60.62%	62.77%	67.54%	70.64%	80.43%	126.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	21/08/13	27/08/12	24/08/11	24/08/10	26/08/09	18/08/08	21/08/07	-
Price	5.30	5.12	4.67	5.25	5.09	4.78	4.92	-
P/RPS	2.78	2.25	1.85	2.59	2.06	1.97	3.38	-3.20%
YoY %	23.56%	21.62%	-28.57%	25.73%	4.57%	-41.72%	-	-
Horiz. %	82.25%	66.57%	54.73%	76.63%	60.95%	58.28%	100.00%	-
P/EPS	17.16	18.38	13.44	15.93	30.63	12.97	20.39	-2.83%
YoY %	-6.64%	36.76%	-15.63%	-47.99%	136.16%	-36.39%	-	-
Horiz. %	84.16%	90.14%	65.91%	78.13%	150.22%	63.61%	100.00%	-
EY	5.83	5.44	7.44	6.28	3.27	7.71	4.90	2.93%
YoY %	7.17%	-26.88%	18.47%	92.05%	-57.59%	57.35%	-	-
Horiz. %	118.98%	111.02%	151.84%	128.16%	66.73%	157.35%	100.00%	-
DY	2.92	3.03	3.64	3.24	1.57	3.56	1.42	12.75%
YoY %	-3.63%	-16.76%	12.35%	106.37%	-55.90%	150.70%	-	-
Horiz. %	205.63%	213.38%	256.34%	228.17%	110.56%	250.70%	100.00%	-
P/NAPS	2.48	2.60	2.50	3.11	3.64	3.41	3.97	-7.53%
YoY %	-4.62%	4.00%	-19.61%	-14.56%	6.74%	-14.11%	-	-
Horiz. %	62.47%	65.49%	62.97%	78.34%	91.69%	85.89%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

HLIND

HONG LEONG INDUSTRIES BHD

314

PTRANS

PERAK TRANSIT BERHAD

307

TOPGLOV

TOP GLOVE CORPORATION BHD

178

YTLPOWR

YTL POWER INTERNATIONAL BHD

173

GENTING

GENTING BHD

139

PBBANK

PUBLIC BANK BHD

127

GENM

GENTING MALAYSIA BERHAD

116

INARI

INARI AMERTRON BERHAD

114

Daily Stocks

INGENIEU

0.09

-0.005

276,610,700

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

107,009,700

HSI-CV8

0.165

0.00

87,464,200

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-HUZ

0.165

-0.015

50,298,000

ASB

0.13

+0.005

45,070,300

AHB

0.165

+0.005

36,591,900

TOPGLOV

1.24

+0.04

33,039,900

More active Stocks

ARKA

2.24

+0.22

62,700

PANAMY

19.68

+0.20

11,800

HLIND

11.28

+0.20

9,200

NESTLE

129.70

+0.20

2,800

GCB-C5

1.01

+0.195

50,000

TENAGA

12.78

+0.18

809,400

LPI

12.36

+0.16

8,400

GAMUDA

5.73

+0.15

1,736,700

MRDIY-C23

0.40

+0.15

100

NOTION

1.01

+0.135

20,598,800

More gainer Stocks

ALLIANZ

23.02

-0.36

1,700

MPI

36.28

-0.32

38,300

DLADY

32.86

-0.14

1,900

KUAISHO-C17

0.08

-0.12

58,800

NIKKEI-HC

0.52

-0.085

100,000

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

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