[IOICORP] YoY Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

21-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- 15.9%

YoY- 10.3%

Quarter Report

Quarterly report 1306.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	11,739,300	11,541,500	11,910,600	12,198,500	14,598,900	16,154,251	12,542,962	-1.09%
YoY %	1.71%	-3.10%	-2.36%	-16.44%	-9.63%	28.79%	-	-
Horiz. %	93.59%	92.02%	94.96%	97.25%	116.39%	128.79%	100.00%	-
PBT	965,800	316,400	1,670,800	1,603,500	1,592,300	2,863,612	2,550,633	-14.93%
YoY %	205.25%	-81.06%	4.20%	0.70%	-44.40%	12.27%	-	-
Horiz. %	37.87%	12.40%	65.51%	62.87%	62.43%	112.27%	100.00%	-
Tax	-319,500	-261,600	1,718,900	394,700	236,200	-573,099	-485,517	-6.73%
YoY %	-22.13%	-115.22%	335.50%	67.10%	141.21%	-18.04%	-	-
Horiz. %	65.81%	53.88%	-354.03%	-81.29%	-48.65%	118.04%	100.00%	-
NP	646,300	54,800	3,389,700	1,998,200	1,828,500	2,290,513	2,065,116	-17.58%
YoY %	1,079.38%	-98.38%	69.64%	9.28%	-20.17%	10.91%	-	-
Horiz. %	31.30%	2.65%	164.14%	96.76%	88.54%	110.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	629,700	51,900	3,373,000	1,973,700	1,789,400	2,222,899	2,035,661	-17.74%
YoY %	1,113.29%	-98.46%	70.90%	10.30%	-19.50%	9.20%	-	-
Horiz. %	30.93%	2.55%	165.70%	96.96%	87.90%	109.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.08%	82.68%	-102.88%	-24.61%	-14.83%	20.01%	19.04%	-
YoY %	-59.99%	180.37%	-318.04%	-65.95%	-174.11%	5.09%	-	-
Horiz. %	173.74%	434.24%	-540.34%	-129.25%	-77.89%	105.09%	100.00%	-
Total Cost	11,093,000	11,486,700	8,520,900	10,200,300	12,770,400	13,863,738	10,477,846	0.95%
YoY %	-3.43%	34.81%	-16.46%	-20.13%	-7.89%	32.31%	-	-
Horiz. %	105.87%	109.63%	81.32%	97.35%	121.88%	132.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,185,765	7,131,514	6,053,939	13,675,038	12,652,759	11,962,075	10,437,704	-6.02%
YoY %	0.76%	17.80%	-55.73%	8.08%	5.77%	14.60%	-	-
Horiz. %	68.84%	68.32%	58.00%	131.02%	121.22%	114.60%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	504,264	573,068	1,274,513	990,481	995,521	1,087,461	1,049,946	-11.49%
YoY %	-12.01%	-55.04%	28.68%	-0.51%	-8.45%	3.57%	-	-
Horiz. %	48.03%	54.58%	121.39%	94.34%	94.82%	103.57%	100.00%	-
Div Payout %	80.08%	1,104.18%	37.79%	50.18%	55.63%	48.92%	51.58%	-
YoY %	-92.75%	2,821.88%	-24.69%	-9.80%	13.72%	-5.16%	-	-
Horiz. %	155.25%	2,140.71%	73.26%	97.29%	107.85%	94.84%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	7,185,765	7,131,514	6,053,939	13,675,038	12,652,759	11,962,075	10,437,704	-6.02%
YoY %	0.76%	17.80%	-55.73%	8.08%	5.77%	14.60%	-	-
Horiz. %	68.84%	68.32%	58.00%	131.02%	121.22%	114.60%	100.00%	-
NOSH	6,303,303	6,367,423	6,372,567	6,390,204	6,422,720	6,396,831	6,176,156	0.33%
YoY %	-1.01%	-0.08%	-0.28%	-0.51%	0.40%	3.57%	-	-
Horiz. %	102.06%	103.10%	103.18%	103.47%	103.99%	103.57%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	5.51%	0.47%	28.46%	16.38%	12.52%	14.18%	16.46%	-
YoY %	1,072.34%	-98.35%	73.75%	30.83%	-11.71%	-13.85%	-	-
Horiz. %	33.48%	2.86%	172.90%	99.51%	76.06%	86.15%	100.00%	-
ROE	8.76%	0.73%	55.72%	14.43%	14.14%	18.58%	19.50%	-
YoY %	1,100.00%	-98.69%	286.14%	2.05%	-23.90%	-4.72%	-	-
Horiz. %	44.92%	3.74%	285.74%	74.00%	72.51%	95.28%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	186.24	181.26	186.90	190.89	227.30	252.54	203.09	-1.43%
YoY %	2.75%	-3.02%	-2.09%	-16.02%	-9.99%	24.35%	-	-
Horiz. %	91.70%	89.25%	92.03%	93.99%	111.92%	124.35%	100.00%	-
EPS	9.99	0.82	52.93	30.88	27.96	34.75	32.96	-18.02%
YoY %	1,118.29%	-98.45%	71.41%	10.44%	-19.54%	5.43%	-	-
Horiz. %	30.31%	2.49%	160.59%	93.69%	84.83%	105.43%	100.00%	-
DPS	8.00	9.00	20.00	15.50	15.50	17.00	17.00	-11.79%
YoY %	-11.11%	-55.00%	29.03%	0.00%	-8.82%	0.00%	-	-
Horiz. %	47.06%	52.94%	117.65%	91.18%	91.18%	100.00%	100.00%	-
NAPS	1.14	1.12	0.95	2.14	1.97	1.87	1.69	-6.34%
YoY %	1.79%	17.89%	-55.61%	8.63%	5.35%	10.65%	-	-
Horiz. %	67.46%	66.27%	56.21%	126.63%	116.57%	110.65%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 6,389,952
RPS	187.59	184.42	190.32	194.92	233.28	258.13	200.43	-1.09%
YoY %	1.72%	-3.10%	-2.36%	-16.44%	-9.63%	28.79%	-	-
Horiz. %	93.59%	92.01%	94.96%	97.25%	116.39%	128.79%	100.00%	-
EPS	10.06	0.83	53.90	31.54	28.59	35.52	32.53	-17.75%
YoY %	1,112.05%	-98.46%	70.89%	10.32%	-19.51%	9.19%	-	-
Horiz. %	30.93%	2.55%	165.69%	96.96%	87.89%	109.19%	100.00%	-
DPS	8.06	9.16	20.37	15.83	15.91	17.38	16.78	-11.49%
YoY %	-12.01%	-55.03%	28.68%	-0.50%	-8.46%	3.58%	-	-
Horiz. %	48.03%	54.59%	121.39%	94.34%	94.82%	103.58%	100.00%	-
NAPS	1.1482	1.1396	0.9674	2.1852	2.0218	1.9115	1.6679	-6.02%
YoY %	0.75%	17.80%	-55.73%	8.08%	5.77%	14.61%	-	-
Horiz. %	68.84%	68.33%	58.00%	131.02%	121.22%	114.61%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	4.34	4.06	5.25	5.44	5.19	5.30	5.01	-
P/RPS	2.33	2.24	2.81	2.85	2.28	2.10	2.47	-0.96%
YoY %	4.02%	-20.28%	-1.40%	25.00%	8.57%	-14.98%	-	-
Horiz. %	94.33%	90.69%	113.77%	115.38%	92.31%	85.02%	100.00%	-
P/EPS	43.44	498.11	9.92	17.61	18.63	15.25	15.20	19.10%
YoY %	-91.28%	4,921.27%	-43.67%	-5.48%	22.16%	0.33%	-	-
Horiz. %	285.79%	3,277.04%	65.26%	115.86%	122.57%	100.33%	100.00%	-
EY	2.30	0.20	10.08	5.68	5.37	6.56	6.58	-16.05%
YoY %	1,050.00%	-98.02%	77.46%	5.77%	-18.14%	-0.30%	-	-
Horiz. %	34.95%	3.04%	153.19%	86.32%	81.61%	99.70%	100.00%	-
DY	1.84	2.22	3.81	2.85	2.99	3.21	3.39	-9.67%
YoY %	-17.12%	-41.73%	33.68%	-4.68%	-6.85%	-5.31%	-	-
Horiz. %	54.28%	65.49%	112.39%	84.07%	88.20%	94.69%	100.00%	-
P/NAPS	3.81	3.63	5.53	2.54	2.63	2.83	2.96	4.29%
YoY %	4.96%	-34.36%	117.72%	-3.42%	-7.07%	-4.39%	-	-
Horiz. %	128.72%	122.64%	186.82%	85.81%	88.85%	95.61%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	23/08/16	24/08/15	20/08/14	21/08/13	27/08/12	24/08/11	24/08/10	-
Price	4.43	3.93	5.00	5.30	5.12	4.67	5.25	-
P/RPS	2.38	2.17	2.68	2.78	2.25	1.85	2.59	-1.39%
YoY %	9.68%	-19.03%	-3.60%	23.56%	21.62%	-28.57%	-	-
Horiz. %	91.89%	83.78%	103.47%	107.34%	86.87%	71.43%	100.00%	-
P/EPS	44.34	482.16	9.45	17.16	18.38	13.44	15.93	18.58%
YoY %	-90.80%	5,002.22%	-44.93%	-6.64%	36.76%	-15.63%	-	-
Horiz. %	278.34%	3,026.74%	59.32%	107.72%	115.38%	84.37%	100.00%	-
EY	2.26	0.21	10.59	5.83	5.44	7.44	6.28	-15.64%
YoY %	976.19%	-98.02%	81.65%	7.17%	-26.88%	18.47%	-	-
Horiz. %	35.99%	3.34%	168.63%	92.83%	86.62%	118.47%	100.00%	-
DY	1.81	2.29	4.00	2.92	3.03	3.64	3.24	-9.24%
YoY %	-20.96%	-42.75%	36.99%	-3.63%	-16.76%	12.35%	-	-
Horiz. %	55.86%	70.68%	123.46%	90.12%	93.52%	112.35%	100.00%	-
P/NAPS	3.89	3.51	5.26	2.48	2.60	2.50	3.11	3.79%
YoY %	10.83%	-33.27%	112.10%	-4.62%	4.00%	-19.61%	-	-
Horiz. %	125.08%	112.86%	169.13%	79.74%	83.60%	80.39%	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