[IOICORP] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

16-May-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Mar-2011 [#3]

Profit Trend

QoQ- 64.49%

YoY- 12.53%

Quarter Report

Quarterly Report 1103.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Cumulative Result
Revenue	9,079,200	9,259,200	11,892,800	11,830,006	9,483,024	11,478,018	10,105,304	-1.76%
YoY %	-1.94%	-22.14%	0.53%	24.75%	-17.38%	13.58%	-	-
Horiz. %	89.85%	91.63%	117.69%	117.07%	93.84%	113.58%	100.00%	-
PBT	1,237,800	1,497,400	1,850,300	2,131,934	1,932,625	937,366	2,239,097	-9.40%
YoY %	-17.34%	-19.07%	-13.21%	10.31%	106.18%	-58.14%	-	-
Horiz. %	55.28%	66.88%	82.64%	95.21%	86.31%	41.86%	100.00%	-
Tax	1,749,200	221,100	-436,200	-395,108	-408,393	-374,991	-482,875	-
YoY %	691.14%	150.69%	-10.40%	3.25%	-8.91%	22.34%	-	-
Horiz. %	-362.25%	-45.79%	90.33%	81.82%	84.58%	77.66%	100.00%	-
NP	2,987,000	1,718,500	1,414,100	1,736,826	1,524,232	562,375	1,756,222	9.25%
YoY %	73.81%	21.53%	-18.58%	13.95%	171.03%	-67.98%	-	-
Horiz. %	170.08%	97.85%	80.52%	98.90%	86.79%	32.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,965,500	1,703,000	1,387,700	1,675,076	1,488,611	496,448	1,634,348	10.43%
YoY %	74.13%	22.72%	-17.16%	12.53%	199.85%	-69.62%	-	-
Horiz. %	181.45%	104.20%	84.91%	102.49%	91.08%	30.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-141.32%	-14.77%	23.57%	18.53%	21.13%	40.00%	21.57%	-
YoY %	-856.80%	-162.66%	27.20%	-12.30%	-47.17%	85.44%	-	-
Horiz. %	-655.17%	-68.47%	109.27%	85.91%	97.96%	185.44%	100.00%	-
Total Cost	6,092,200	7,540,700	10,478,700	10,093,180	7,958,792	10,915,643	8,349,082	-5.11%
YoY %	-19.21%	-28.04%	3.82%	26.82%	-27.09%	30.74%	-	-
Horiz. %	72.97%	90.32%	125.51%	120.89%	95.33%	130.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	5,742,147	13,296,696	12,201,217	11,312,035	9,956,650	7,573,938	8,247,544	-5.85%
YoY %	-56.82%	8.98%	7.86%	13.61%	31.46%	-8.17%	-	-
Horiz. %	69.62%	161.22%	147.94%	137.16%	120.72%	91.83%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	510,413	447,484	449,518	511,278	427,586	355,028	424,505	3.11%
YoY %	14.06%	-0.45%	-12.08%	19.57%	20.44%	-16.37%	-	-
Horiz. %	120.24%	105.41%	105.89%	120.44%	100.73%	83.63%	100.00%	-
Div Payout %	17.21%	26.28%	32.39%	30.52%	28.72%	71.51%	25.97%	-
YoY %	-34.51%	-18.86%	6.13%	6.27%	-59.84%	175.36%	-	-
Horiz. %	66.27%	101.19%	124.72%	117.52%	110.59%	275.36%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	5,742,147	13,296,696	12,201,217	11,312,035	9,956,650	7,573,938	8,247,544	-5.85%
YoY %	-56.82%	8.98%	7.86%	13.61%	31.46%	-8.17%	-	-
Horiz. %	69.62%	161.22%	147.94%	137.16%	120.72%	91.83%	100.00%	-
NOSH	6,380,163	6,392,642	6,421,693	6,390,980	6,108,374	5,917,139	6,064,370	0.84%
YoY %	-0.20%	-0.45%	0.48%	4.63%	3.23%	-2.43%	-	-
Horiz. %	105.21%	105.41%	105.89%	105.39%	100.73%	97.57%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	32.90%	18.56%	11.89%	14.68%	16.07%	4.90%	17.38%	-
YoY %	77.26%	56.10%	-19.01%	-8.65%	227.96%	-71.81%	-	-
Horiz. %	189.30%	106.79%	68.41%	84.46%	92.46%	28.19%	100.00%	-
ROE	51.64%	12.81%	11.37%	14.81%	14.95%	6.55%	19.82%	-
YoY %	303.12%	12.66%	-23.23%	-0.94%	128.24%	-66.95%	-	-
Horiz. %	260.54%	64.63%	57.37%	74.72%	75.43%	33.05%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	142.30	144.84	185.20	185.10	155.25	193.98	166.63	-2.59%
YoY %	-1.75%	-21.79%	0.05%	19.23%	-19.97%	16.41%	-	-
Horiz. %	85.40%	86.92%	111.14%	111.08%	93.17%	116.41%	100.00%	-
EPS	46.48	26.64	21.61	26.21	24.37	8.39	26.95	9.50%
YoY %	74.47%	23.28%	-17.55%	7.55%	190.46%	-68.87%	-	-
Horiz. %	172.47%	98.85%	80.19%	97.25%	90.43%	31.13%	100.00%	-
DPS	8.00	7.00	7.00	8.00	7.00	6.00	7.00	2.24%
YoY %	14.29%	0.00%	-12.50%	14.29%	16.67%	-14.29%	-	-
Horiz. %	114.29%	100.00%	100.00%	114.29%	100.00%	85.71%	100.00%	-
NAPS	0.90	2.08	1.90	1.77	1.63	1.28	1.36	-6.64%
YoY %	-56.73%	9.47%	7.34%	8.59%	27.34%	-5.88%	-	-
Horiz. %	66.18%	152.94%	139.71%	130.15%	119.85%	94.12%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 6,406,926
RPS	145.08	147.96	190.04	189.04	151.53	183.41	161.48	-1.76%
YoY %	-1.95%	-22.14%	0.53%	24.75%	-17.38%	13.58%	-	-
Horiz. %	89.84%	91.63%	117.69%	117.07%	93.84%	113.58%	100.00%	-
EPS	47.39	27.21	22.17	26.77	23.79	7.93	26.12	10.43%
YoY %	74.16%	22.73%	-17.18%	12.53%	200.00%	-69.64%	-	-
Horiz. %	181.43%	104.17%	84.88%	102.49%	91.08%	30.36%	100.00%	-
DPS	8.16	7.15	7.18	8.17	6.83	5.67	6.78	3.13%
YoY %	14.13%	-0.42%	-12.12%	19.62%	20.46%	-16.37%	-	-
Horiz. %	120.35%	105.46%	105.90%	120.50%	100.74%	83.63%	100.00%	-
NAPS	0.9176	2.1247	1.9497	1.8076	1.591	1.2103	1.3179	-5.85%
YoY %	-56.81%	8.98%	7.86%	13.61%	31.46%	-8.16%	-	-
Horiz. %	69.63%	161.22%	147.94%	137.16%	120.72%	91.84%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	4.80	4.68	5.34	5.76	5.39	3.80	7.10	-
P/RPS	3.37	3.23	2.88	3.11	3.47	1.96	4.26	-3.82%
YoY %	4.33%	12.15%	-7.40%	-10.37%	77.04%	-53.99%	-	-
Horiz. %	79.11%	75.82%	67.61%	73.00%	81.46%	46.01%	100.00%	-
P/EPS	10.33	17.57	24.71	21.98	22.12	45.29	26.35	-14.44%
YoY %	-41.21%	-28.90%	12.42%	-0.63%	-51.16%	71.88%	-	-
Horiz. %	39.20%	66.68%	93.78%	83.42%	83.95%	171.88%	100.00%	-
EY	9.68	5.69	4.05	4.55	4.52	2.21	3.80	16.85%
YoY %	70.12%	40.49%	-10.99%	0.66%	104.52%	-41.84%	-	-
Horiz. %	254.74%	149.74%	106.58%	119.74%	118.95%	58.16%	100.00%	-
DY	1.67	1.50	1.31	1.39	1.30	1.58	0.99	9.10%
YoY %	11.33%	14.50%	-5.76%	6.92%	-17.72%	59.60%	-	-
Horiz. %	168.69%	151.52%	132.32%	140.40%	131.31%	159.60%	100.00%	-
P/NAPS	5.33	2.25	2.81	3.25	3.31	2.97	5.22	0.34%
YoY %	136.89%	-19.93%	-13.54%	-1.81%	11.45%	-43.10%	-	-
Horiz. %	102.11%	43.10%	53.83%	62.26%	63.41%	56.90%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	22/05/14	21/05/13	30/05/12	16/05/11	14/05/10	15/05/09	15/05/08	-
Price	5.19	5.35	5.23	5.19	5.39	4.44	7.45	-
P/RPS	3.65	3.69	2.82	2.80	3.47	2.29	4.47	-3.31%
YoY %	-1.08%	30.85%	0.71%	-19.31%	51.53%	-48.77%	-	-
Horiz. %	81.66%	82.55%	63.09%	62.64%	77.63%	51.23%	100.00%	-
P/EPS	11.17	20.08	24.20	19.80	22.12	52.92	27.64	-14.00%
YoY %	-44.37%	-17.02%	22.22%	-10.49%	-58.20%	91.46%	-	-
Horiz. %	40.41%	72.65%	87.55%	71.64%	80.03%	191.46%	100.00%	-
EY	8.96	4.98	4.13	5.05	4.52	1.89	3.62	16.29%
YoY %	79.92%	20.58%	-18.22%	11.73%	139.15%	-47.79%	-	-
Horiz. %	247.51%	137.57%	114.09%	139.50%	124.86%	52.21%	100.00%	-
DY	1.54	1.31	1.34	1.54	1.30	1.35	0.94	8.57%
YoY %	17.56%	-2.24%	-12.99%	18.46%	-3.70%	43.62%	-	-
Horiz. %	163.83%	139.36%	142.55%	163.83%	138.30%	143.62%	100.00%	-
P/NAPS	5.77	2.57	2.75	2.93	3.31	3.47	5.48	0.86%
YoY %	124.51%	-6.55%	-6.14%	-11.48%	-4.61%	-36.68%	-	-
Horiz. %	105.29%	46.90%	50.18%	53.47%	60.40%	63.32%	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