[IOICORP] YoY Cumulative 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- 0.03%

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
Cumulative Result
Revenue	9,633,100	11,842,600	7,792,000	5,764,600	5,647,400	6,917,200	7,174,000	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	1,432,900	1,694,200	1,266,100	520,500	799,600	1,503,700	582,800	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	-343,300	-475,300	-217,800	-156,000	-222,800	1,533,100	-138,800	16.28%
YoY %	27.77%	-118.23%	-39.62%	29.98%	-114.53%	1,204.54%	-	-
Horiz. %	247.33%	342.44%	156.92%	112.39%	160.52%	-1,104.54%	100.00%	-
NP	1,089,600	1,218,900	1,048,300	364,500	576,800	3,036,800	444,000	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	1,077,000	1,183,500	1,034,900	362,600	585,100	3,024,700	425,700	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	8,543,500	10,623,700	6,743,700	5,400,100	5,070,600	3,880,400	6,730,000	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	372,450	372,780	281,916	251,304	219,960	1,005,424	282,960	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	9.69%	11.41%	10.66%	4.06%	6.33%	33.20%	5.94%	-
YoY %	-15.07%	7.04%	162.56%	-35.86%	-80.93%	458.92%	-	-
Horiz. %	163.13%	192.09%	179.46%	68.35%	106.57%	558.92%	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	155.18	190.61	124.38	91.76	89.86	110.08	114.09	5.25%
YoY %	-18.59%	53.25%	35.55%	2.11%	-18.37%	-3.51%	-	-
Horiz. %	136.02%	167.07%	109.02%	80.43%	78.76%	96.49%	100.00%	-
EPS	17.34	19.02	16.52	5.77	9.31	48.13	6.77	16.96%
YoY %	-8.83%	15.13%	186.31%	-38.02%	-80.66%	610.93%	-	-
Horiz. %	256.13%	280.95%	244.02%	85.23%	137.52%	710.93%	100.00%	-
DPS	6.00	6.00	4.50	4.00	3.50	16.00	4.50	4.90%
YoY %	0.00%	33.33%	12.50%	14.29%	-78.12%	255.56%	-	-
Horiz. %	133.33%	133.33%	100.00%	88.89%	77.78%	355.56%	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	153.93	189.24	124.51	92.11	90.24	110.53	114.64	5.03%
YoY %	-18.66%	51.99%	35.18%	2.07%	-18.36%	-3.59%	-	-
Horiz. %	134.27%	165.07%	108.61%	80.35%	78.72%	96.41%	100.00%	-
EPS	17.21	18.91	16.54	5.79	9.35	48.33	6.80	16.72%
YoY %	-8.99%	14.33%	185.66%	-38.07%	-80.65%	610.74%	-	-
Horiz. %	253.09%	278.09%	243.24%	85.15%	137.50%	710.74%	100.00%	-
DPS	5.95	5.96	4.50	4.02	3.51	16.07	4.52	4.68%
YoY %	-0.17%	32.44%	11.94%	14.53%	-78.16%	255.53%	-	-
Horiz. %	131.64%	131.86%	99.56%	88.94%	77.65%	355.53%	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	2.46	2.16	3.37	4.36	4.96	4.35	4.08	-8.08%
YoY %	13.89%	-35.91%	-22.71%	-12.10%	14.02%	6.62%	-	-
Horiz. %	60.29%	52.94%	82.60%	106.86%	121.57%	106.62%	100.00%	-
P/EPS	21.96	21.63	25.36	69.31	47.91	9.95	68.68	-17.30%
YoY %	1.53%	-14.71%	-63.41%	44.67%	381.51%	-85.51%	-	-
Horiz. %	31.97%	31.49%	36.92%	100.92%	69.76%	14.49%	100.00%	-
EY	4.55	4.62	3.94	1.44	2.09	10.05	1.46	20.84%
YoY %	-1.52%	17.26%	173.61%	-31.10%	-79.20%	588.36%	-	-
Horiz. %	311.64%	316.44%	269.86%	98.63%	143.15%	688.36%	100.00%	-
DY	1.57	1.46	1.07	1.00	0.78	3.34	0.97	8.35%
YoY %	7.53%	36.45%	7.00%	28.21%	-76.65%	244.33%	-	-
Horiz. %	161.86%	150.52%	110.31%	103.09%	80.41%	344.33%	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	2.52	2.31	3.30	4.90	4.70	4.32	4.07	-7.67%
YoY %	9.09%	-30.00%	-32.65%	4.26%	8.80%	6.14%	-	-
Horiz. %	61.92%	56.76%	81.08%	120.39%	115.48%	106.14%	100.00%	-
P/EPS	22.54	23.10	24.82	77.97	45.33	9.87	68.54	-16.91%
YoY %	-2.42%	-6.93%	-68.17%	72.01%	359.27%	-85.60%	-	-
Horiz. %	32.89%	33.70%	36.21%	113.76%	66.14%	14.40%	100.00%	-
EY	4.44	4.33	4.03	1.28	2.21	10.13	1.46	20.35%
YoY %	2.54%	7.44%	214.84%	-42.08%	-78.18%	593.84%	-	-
Horiz. %	304.11%	296.58%	276.03%	87.67%	151.37%	693.84%	100.00%	-
DY	1.53	1.36	1.10	0.89	0.83	3.37	0.97	7.88%
YoY %	12.50%	23.64%	23.60%	7.23%	-75.37%	247.42%	-	-
Horiz. %	157.73%	140.21%	113.40%	91.75%	85.57%	347.42%	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