[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
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 9,633,100 11,842,600 7,792,000 5,764,600 5,647,400 6,917,200 7,174,000 5.03%
PBT 1,432,900 1,694,200 1,266,100 520,500 799,600 1,503,700 582,800 16.16%
Tax -343,300 -475,300 -217,800 -156,000 -222,800 1,533,100 -138,800 16.28%
NP 1,089,600 1,218,900 1,048,300 364,500 576,800 3,036,800 444,000 16.13%
-
NP to SH 1,077,000 1,183,500 1,034,900 362,600 585,100 3,024,700 425,700 16.72%
-
Tax Rate 23.96% 28.05% 17.20% 29.97% 27.86% -101.96% 23.82% -
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%
-
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%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 372,450 372,780 281,916 251,304 219,960 1,005,424 282,960 4.68%
Div Payout % 34.58% 31.50% 27.24% 69.31% 37.59% 33.24% 66.47% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
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%
NOSH 6,258,100 6,258,100 6,285,198 6,285,038 6,284,593 6,284,286 6,461,000 -0.53%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.31% 10.29% 13.45% 6.32% 10.21% 43.90% 6.19% -
ROE 9.69% 11.41% 10.66% 4.06% 6.33% 33.20% 5.94% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 155.18 190.61 124.38 91.76 89.86 110.08 114.09 5.25%
EPS 17.34 19.02 16.52 5.77 9.31 48.13 6.77 16.96%
DPS 6.00 6.00 4.50 4.00 3.50 16.00 4.50 4.90%
NAPS 1.79 1.67 1.55 1.42 1.47 1.45 1.14 7.80%
Adjusted Per Share Value based on latest NOSH - 6,285,038
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 155.33 190.96 125.65 92.95 91.06 111.54 115.68 5.03%
EPS 17.37 19.08 16.69 5.85 9.43 48.77 6.86 16.73%
DPS 6.01 6.01 4.55 4.05 3.55 16.21 4.56 4.70%
NAPS 1.7917 1.6731 1.5658 1.4386 1.4897 1.4692 1.1559 7.57%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
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%
P/EPS 21.96 21.63 25.36 69.31 47.91 9.95 68.68 -17.30%
EY 4.55 4.62 3.94 1.44 2.09 10.05 1.46 20.84%
DY 1.57 1.46 1.07 1.00 0.78 3.34 0.97 8.35%
P/NAPS 2.13 2.47 2.70 2.82 3.03 3.30 4.08 -10.26%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
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%
P/EPS 22.54 23.10 24.82 77.97 45.33 9.87 68.54 -16.91%
EY 4.44 4.33 4.03 1.28 2.21 10.13 1.46 20.35%
DY 1.53 1.36 1.10 0.89 0.83 3.37 0.97 7.88%
P/NAPS 2.18 2.63 2.65 3.17 2.87 3.28 4.07 -9.87%

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