[IOICORP] YoY Quarter Result on 30-Jun-2011 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

24-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

QoQ- -16.58%

YoY- 0.14%

Quarter Report

Quarterly Report 1106.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	2,831,400	2,939,300	3,407,600	4,324,245	3,059,938	3,122,456	4,560,065	-7.63%
YoY %	-3.67%	-13.74%	-21.20%	41.32%	-2.00%	-31.53%	-	-
Horiz. %	62.09%	64.46%	74.73%	94.83%	67.10%	68.47%	100.00%	-
PBT	433,000	106,000	206,200	731,678	618,008	612,751	856,100	-10.73%
YoY %	308.49%	-48.59%	-71.82%	18.39%	0.86%	-28.43%	-	-
Horiz. %	50.58%	12.38%	24.09%	85.47%	72.19%	71.57%	100.00%	-
Tax	-30,300	173,700	208,200	-177,991	-77,124	-111,952	-200,135	-26.98%
YoY %	-117.44%	-16.57%	216.97%	-130.79%	31.11%	44.06%	-	-
Horiz. %	15.14%	-86.79%	-104.03%	88.94%	38.54%	55.94%	100.00%	-
NP	402,700	279,700	414,400	553,687	540,884	500,799	655,965	-7.80%
YoY %	43.98%	-32.50%	-25.16%	2.37%	8.00%	-23.65%	-	-
Horiz. %	61.39%	42.64%	63.17%	84.41%	82.46%	76.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	407,500	270,700	401,600	547,823	547,050	487,069	597,284	-6.17%
YoY %	50.54%	-32.59%	-26.69%	0.14%	12.31%	-18.45%	-	-
Horiz. %	68.23%	45.32%	67.24%	91.72%	91.59%	81.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.00%	-163.87%	-100.97%	24.33%	12.48%	18.27%	23.38%	-
YoY %	104.27%	-62.30%	-515.00%	94.95%	-31.69%	-21.86%	-	-
Horiz. %	29.94%	-700.90%	-431.86%	104.06%	53.38%	78.14%	100.00%	-
Total Cost	2,428,700	2,659,600	2,993,200	3,770,558	2,519,054	2,621,657	3,904,100	-7.60%
YoY %	-8.68%	-11.15%	-20.62%	49.68%	-3.91%	-32.85%	-	-
Horiz. %	62.21%	68.12%	76.67%	96.58%	64.52%	67.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,029,984	13,674,498	12,659,756	11,995,655	10,787,801	8,305,683	8,437,917	-5.44%
YoY %	-55.90%	8.02%	5.54%	11.20%	29.88%	-1.57%	-	-
Horiz. %	71.46%	162.06%	150.03%	142.16%	127.85%	98.43%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	761,682	543,145	546,233	577,331	638,331	118,652	602,708	3.97%
YoY %	40.24%	-0.57%	-5.39%	-9.56%	437.99%	-80.31%	-	-
Horiz. %	126.38%	90.12%	90.63%	95.79%	105.91%	19.69%	100.00%	-
Div Payout %	186.92%	200.64%	136.01%	105.39%	116.69%	24.36%	100.91%	-
YoY %	-6.84%	47.52%	29.05%	-9.68%	379.02%	-75.86%	-	-
Horiz. %	185.23%	198.83%	134.78%	104.44%	115.64%	24.14%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	6,029,984	13,674,498	12,659,756	11,995,655	10,787,801	8,305,683	8,437,917	-5.44%
YoY %	-55.90%	8.02%	5.54%	11.20%	29.88%	-1.57%	-	-
Horiz. %	71.46%	162.06%	150.03%	142.16%	127.85%	98.43%	100.00%	-
NOSH	6,347,351	6,389,952	6,426,272	6,414,789	6,383,314	5,932,630	6,027,083	0.86%
YoY %	-0.67%	-0.57%	0.18%	0.49%	7.60%	-1.57%	-	-
Horiz. %	105.31%	106.02%	106.62%	106.43%	105.91%	98.43%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	14.22%	9.52%	12.16%	12.80%	17.68%	16.04%	14.38%	-
YoY %	49.37%	-21.71%	-5.00%	-27.60%	10.22%	11.54%	-	-
Horiz. %	98.89%	66.20%	84.56%	89.01%	122.95%	111.54%	100.00%	-
ROE	6.76%	1.98%	3.17%	4.57%	5.07%	5.86%	7.08%	-
YoY %	241.41%	-37.54%	-30.63%	-9.86%	-13.48%	-17.23%	-	-
Horiz. %	95.48%	27.97%	44.77%	64.55%	71.61%	82.77%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	44.61	46.00	53.03	67.41	47.94	52.63	75.66	-8.42%
YoY %	-3.02%	-13.26%	-21.33%	40.61%	-8.91%	-30.44%	-	-
Horiz. %	58.96%	60.80%	70.09%	89.10%	63.36%	69.56%	100.00%	-
EPS	6.42	4.24	6.28	8.54	8.57	8.21	9.91	-6.97%
YoY %	51.42%	-32.48%	-26.46%	-0.35%	4.38%	-17.15%	-	-
Horiz. %	64.78%	42.79%	63.37%	86.18%	86.48%	82.85%	100.00%	-
DPS	12.00	8.50	8.50	9.00	10.00	2.00	10.00	3.08%
YoY %	41.18%	0.00%	-5.56%	-10.00%	400.00%	-80.00%	-	-
Horiz. %	120.00%	85.00%	85.00%	90.00%	100.00%	20.00%	100.00%	-
NAPS	0.95	2.14	1.97	1.87	1.69	1.40	1.40	-6.25%
YoY %	-55.61%	8.63%	5.35%	10.65%	20.71%	0.00%	-	-
Horiz. %	67.86%	152.86%	140.71%	133.57%	120.71%	100.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 6,414,789
RPS	45.24	46.97	54.45	69.10	48.90	49.89	72.87	-7.63%
YoY %	-3.68%	-13.74%	-21.20%	41.31%	-1.98%	-31.54%	-	-
Horiz. %	62.08%	64.46%	74.72%	94.83%	67.11%	68.46%	100.00%	-
EPS	6.51	4.33	6.42	8.75	8.74	7.78	9.54	-6.16%
YoY %	50.35%	-32.55%	-26.63%	0.11%	12.34%	-18.45%	-	-
Horiz. %	68.24%	45.39%	67.30%	91.72%	91.61%	81.55%	100.00%	-
DPS	12.17	8.68	8.73	9.23	10.20	1.90	9.63	3.97%
YoY %	40.21%	-0.57%	-5.42%	-9.51%	436.84%	-80.27%	-	-
Horiz. %	126.38%	90.13%	90.65%	95.85%	105.92%	19.73%	100.00%	-
NAPS	0.9635	2.1851	2.0229	1.9168	1.7238	1.3272	1.3483	-5.44%
YoY %	-55.91%	8.02%	5.54%	11.20%	29.88%	-1.56%	-	-
Horiz. %	71.46%	162.06%	150.03%	142.16%	127.85%	98.44%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	5.25	5.44	5.19	5.30	5.01	4.72	7.45	-
P/RPS	11.77	11.83	9.79	7.86	10.45	8.97	9.85	3.01%
YoY %	-0.51%	20.84%	24.55%	-24.78%	16.50%	-8.93%	-	-
Horiz. %	119.49%	120.10%	99.39%	79.80%	106.09%	91.07%	100.00%	-
P/EPS	81.78	128.41	83.05	62.06	58.46	57.49	75.18	1.41%
YoY %	-36.31%	54.62%	33.82%	6.16%	1.69%	-23.53%	-	-
Horiz. %	108.78%	170.80%	110.47%	82.55%	77.76%	76.47%	100.00%	-
EY	1.22	0.78	1.20	1.61	1.71	1.74	1.33	-1.42%
YoY %	56.41%	-35.00%	-25.47%	-5.85%	-1.72%	30.83%	-	-
Horiz. %	91.73%	58.65%	90.23%	121.05%	128.57%	130.83%	100.00%	-
DY	2.29	1.56	1.64	1.70	2.00	0.42	1.34	9.33%
YoY %	46.79%	-4.88%	-3.53%	-15.00%	376.19%	-68.66%	-	-
Horiz. %	170.90%	116.42%	122.39%	126.87%	149.25%	31.34%	100.00%	-
P/NAPS	5.53	2.54	2.63	2.83	2.96	3.37	5.32	0.64%
YoY %	117.72%	-3.42%	-7.07%	-4.39%	-12.17%	-36.65%	-	-
Horiz. %	103.95%	47.74%	49.44%	53.20%	55.64%	63.35%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	20/08/14	21/08/13	27/08/12	24/08/11	24/08/10	26/08/09	18/08/08	-
Price	5.00	5.30	5.12	4.67	5.25	5.09	4.78	-
P/RPS	11.21	11.52	9.66	6.93	10.95	9.67	6.32	10.01%
YoY %	-2.69%	19.25%	39.39%	-36.71%	13.24%	53.01%	-	-
Horiz. %	177.37%	182.28%	152.85%	109.65%	173.26%	153.01%	100.00%	-
P/EPS	77.88	125.11	81.93	54.68	61.26	62.00	48.23	8.31%
YoY %	-37.75%	52.70%	49.84%	-10.74%	-1.19%	28.55%	-	-
Horiz. %	161.48%	259.40%	169.87%	113.37%	127.02%	128.55%	100.00%	-
EY	1.28	0.80	1.22	1.83	1.63	1.61	2.07	-7.69%
YoY %	60.00%	-34.43%	-33.33%	12.27%	1.24%	-22.22%	-	-
Horiz. %	61.84%	38.65%	58.94%	88.41%	78.74%	77.78%	100.00%	-
DY	2.40	1.60	1.66	1.93	1.90	0.39	2.09	2.33%
YoY %	50.00%	-3.61%	-13.99%	1.58%	387.18%	-81.34%	-	-
Horiz. %	114.83%	76.56%	79.43%	92.34%	90.91%	18.66%	100.00%	-
P/NAPS	5.26	2.48	2.60	2.50	3.11	3.64	3.41	7.48%
YoY %	112.10%	-4.62%	4.00%	-19.61%	-14.56%	6.74%	-	-
Horiz. %	154.25%	72.73%	76.25%	73.31%	91.20%	106.74%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 30 May 2024

MQ Trader

MQ Trading Signals

2024-05-30 16:40:00

ADX

10 Mins

BUY

2024-05-30 15:35:00

EMA 5

5 Mins

SELL

2024-05-30 15:30:00

EMA 5

5 Mins

BUY

2024-05-30 14:55:00

EMA 5

5 Mins

SELL

2024-05-30 14:50:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

LAGENDA

LAGENDA PROPERTIES BERHAD

697

YTLPOWR

YTL POWER INTERNATIONAL BHD

544

GENTING

GENTING BHD

467

INARI

INARI AMERTRON BERHAD

458

MPI

MALAYSIAN PACIFIC INDUSTRIES

406

PTRANS

PERAK TRANSIT BERHAD

393

HLIND

HONG LEONG INDUSTRIES BHD

389

DNEX

DAGANG NEXCHANGE BERHAD

377

MYEG

MY E.G. SERVICES BHD

364

Daily Stocks

LAGENDA

1.12

-0.05

289,813,300

HSI-CVZ

0.105

-0.035

281,011,900

HSI-HUZ

0.305

+0.04

168,931,400

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.05

+0.015

122,520,600

LAGENDA-CD

0.045

+0.015

108,777,500

KENERGY

0.615

+0.15

106,195,800

MYEG

1.06

+0.02

95,706,800

EPICON

0.345

+0.03

85,382,200

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

DLADY

35.98

+1.08

71,100

IJM

2.77

+0.23

24,050,600

PMETAL

5.59

+0.22

21,627,000

MAHSING

1.71

+0.19

56,060,100

MAHSING-C55

0.63

+0.155

1,820,000

KENERGY

0.615

+0.15

106,195,800

MAHSING-C59

0.545

+0.145

776,100

PERTAMA

2.48

+0.13

7,398,100

PTT

2.18

+0.13

1,932,200

HAPSENG

4.52

+0.13

526,700

More gainer Stocks

MPI

38.74

-0.76

180,200

HSI-CVG

0.47

-0.30

20,000

CARLSBG

19.20

-0.28

214,300

CHINHIN

3.22

-0.20

1,104,200

UTDPLT

25.10

-0.20

315,900

YTLPOWR

5.07

-0.18

16,147,600

ORIENT

6.97

-0.18

1,220,900

AJI

16.44

-0.16

212,200

HEIM

24.00

-0.16

94,300

HSI-CXB

0.42

-0.155

996,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More