[IOICORP] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 161.4%
YoY- -30.52%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 4,836,900 6,055,200 5,850,600 6,179,300 6,384,600 8,313,500 7,489,747 -7.02%
PBT 188,500 222,500 362,900 777,800 1,072,600 1,191,000 1,351,070 -27.96%
Tax -49,900 -202,100 -156,800 24,100 81,500 -326,100 -284,750 -25.17%
NP 138,600 20,400 206,100 801,900 1,154,100 864,900 1,066,320 -28.80%
-
NP to SH 120,400 5,800 196,200 788,900 1,135,400 835,800 1,018,366 -29.91%
-
Tax Rate 26.47% 90.83% 43.21% -3.10% -7.60% 27.38% 21.08% -
Total Cost 4,698,300 6,034,800 5,644,500 5,377,400 5,230,500 7,448,600 6,423,427 -5.07%
-
Net Worth 7,168,433 4,897,777 5,460,582 4,471,497 13,177,036 12,132,144 11,038,679 -6.93%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 282,964 225,555 285,728 511,028 447,763 449,338 510,459 -9.35%
Div Payout % 235.02% 3,888.89% 145.63% 64.78% 39.44% 53.76% 50.13% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 7,168,433 4,897,777 5,460,582 4,471,497 13,177,036 12,132,144 11,038,679 -6.93%
NOSH 6,461,000 6,444,444 6,349,514 6,387,854 6,396,619 6,419,124 6,380,739 0.20%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.87% 0.34% 3.52% 12.98% 18.08% 10.40% 14.24% -
ROE 1.68% 0.12% 3.59% 17.64% 8.62% 6.89% 9.23% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 76.92 93.96 92.14 96.74 99.81 129.51 117.38 -6.79%
EPS 1.92 0.09 3.09 12.35 17.75 13.02 15.96 -29.71%
DPS 4.50 3.50 4.50 8.00 7.00 7.00 8.00 -9.13%
NAPS 1.14 0.76 0.86 0.70 2.06 1.89 1.73 -6.70%
Adjusted Per Share Value based on latest NOSH - 6,392,388
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 77.99 97.64 94.34 99.64 102.95 134.05 120.77 -7.02%
EPS 1.94 0.09 3.16 12.72 18.31 13.48 16.42 -29.92%
DPS 4.56 3.64 4.61 8.24 7.22 7.25 8.23 -9.36%
NAPS 1.1559 0.7898 0.8805 0.721 2.1248 1.9563 1.78 -6.93%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.40 4.46 4.80 4.71 5.10 5.38 5.81 -
P/RPS 5.72 4.75 5.21 4.87 5.11 4.15 4.95 2.43%
P/EPS 229.80 4,955.56 155.34 38.14 28.73 41.32 36.40 35.91%
EY 0.44 0.02 0.64 2.62 3.48 2.42 2.75 -26.29%
DY 1.02 0.78 0.94 1.70 1.37 1.30 1.38 -4.90%
P/NAPS 3.86 5.87 5.58 6.73 2.48 2.85 3.36 2.33%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 20/02/17 19/02/16 13/02/15 25/02/14 21/02/13 23/02/12 16/02/11 -
Price 4.63 4.75 4.81 4.73 4.90 5.33 5.71 -
P/RPS 6.02 5.06 5.22 4.89 4.91 4.12 4.86 3.62%
P/EPS 241.81 5,277.78 155.66 38.30 27.61 40.94 35.78 37.46%
EY 0.41 0.02 0.64 2.61 3.62 2.44 2.80 -27.37%
DY 0.97 0.74 0.94 1.69 1.43 1.31 1.40 -5.92%
P/NAPS 4.06 6.25 5.59 6.76 2.38 2.82 3.30 3.51%

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