[IOICORP] YoY Quarter Result on 30-Jun-2012 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

27-Aug-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

30-Jun-2012 [#4]

Profit Trend

QoQ- -27.25%

YoY- -26.69%

Quarter Report

Quarterly Report 1206.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Quarter Result
Revenue	2,932,200	2,831,400	2,939,300	3,407,600	4,324,245	3,059,938	3,122,456	-1.04%
YoY %	3.56%	-3.67%	-13.74%	-21.20%	41.32%	-2.00%	-	-
Horiz. %	93.91%	90.68%	94.13%	109.13%	138.49%	98.00%	100.00%	-
PBT	169,100	433,000	106,000	206,200	731,678	618,008	612,751	-19.30%
YoY %	-60.95%	308.49%	-48.59%	-71.82%	18.39%	0.86%	-	-
Horiz. %	27.60%	70.66%	17.30%	33.65%	119.41%	100.86%	100.00%	-
Tax	-60,400	-30,300	173,700	208,200	-177,991	-77,124	-111,952	-9.76%
YoY %	-99.34%	-117.44%	-16.57%	216.97%	-130.79%	31.11%	-	-
Horiz. %	53.95%	27.07%	-155.16%	-185.97%	158.99%	68.89%	100.00%	-
NP	108,700	402,700	279,700	414,400	553,687	540,884	500,799	-22.46%
YoY %	-73.01%	43.98%	-32.50%	-25.16%	2.37%	8.00%	-	-
Horiz. %	21.71%	80.41%	55.85%	82.75%	110.56%	108.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	112,700	407,500	270,700	401,600	547,823	547,050	487,069	-21.63%
YoY %	-72.34%	50.54%	-32.59%	-26.69%	0.14%	12.31%	-	-
Horiz. %	23.14%	83.66%	55.58%	82.45%	112.47%	112.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.72%	7.00%	-163.87%	-100.97%	24.33%	12.48%	18.27%	-
YoY %	410.29%	104.27%	-62.30%	-515.00%	94.95%	-31.69%	-	-
Horiz. %	195.51%	38.31%	-896.93%	-552.65%	133.17%	68.31%	100.00%	-
Total Cost	2,823,500	2,428,700	2,659,600	2,993,200	3,770,558	2,519,054	2,621,657	1.24%
YoY %	16.26%	-8.68%	-11.15%	-20.62%	49.68%	-3.91%	-	-
Horiz. %	107.70%	92.64%	101.45%	114.17%	143.82%	96.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,097,777	6,029,984	13,674,498	12,659,756	11,995,655	10,787,801	8,305,683	-2.58%
YoY %	17.71%	-55.90%	8.02%	5.54%	11.20%	29.88%	-	-
Horiz. %	85.46%	72.60%	164.64%	152.42%	144.43%	129.88%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	285,178	761,682	543,145	546,233	577,331	638,331	118,652	15.72%
YoY %	-62.56%	40.24%	-0.57%	-5.39%	-9.56%	437.99%	-	-
Horiz. %	240.35%	641.95%	457.76%	460.37%	486.58%	537.99%	100.00%	-
Div Payout %	253.04%	186.92%	200.64%	136.01%	105.39%	116.69%	24.36%	-
YoY %	35.37%	-6.84%	47.52%	29.05%	-9.68%	379.02%	-	-
Horiz. %	1,038.75%	767.32%	823.65%	558.33%	432.64%	479.02%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	7,097,777	6,029,984	13,674,498	12,659,756	11,995,655	10,787,801	8,305,683	-2.58%
YoY %	17.71%	-55.90%	8.02%	5.54%	11.20%	29.88%	-	-
Horiz. %	85.46%	72.60%	164.64%	152.42%	144.43%	129.88%	100.00%	-
NOSH	6,337,301	6,347,351	6,389,952	6,426,272	6,414,789	6,383,314	5,932,630	1.10%
YoY %	-0.16%	-0.67%	-0.57%	0.18%	0.49%	7.60%	-	-
Horiz. %	106.82%	106.99%	107.71%	108.32%	108.13%	107.60%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	3.71%	14.22%	9.52%	12.16%	12.80%	17.68%	16.04%	-
YoY %	-73.91%	49.37%	-21.71%	-5.00%	-27.60%	10.22%	-	-
Horiz. %	23.13%	88.65%	59.35%	75.81%	79.80%	110.22%	100.00%	-
ROE	1.59%	6.76%	1.98%	3.17%	4.57%	5.07%	5.86%	-
YoY %	-76.48%	241.41%	-37.54%	-30.63%	-9.86%	-13.48%	-	-
Horiz. %	27.13%	115.36%	33.79%	54.10%	77.99%	86.52%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	46.27	44.61	46.00	53.03	67.41	47.94	52.63	-2.12%
YoY %	3.72%	-3.02%	-13.26%	-21.33%	40.61%	-8.91%	-	-
Horiz. %	87.92%	84.76%	87.40%	100.76%	128.08%	91.09%	100.00%	-
EPS	1.78	6.42	4.24	6.28	8.54	8.57	8.21	-22.48%
YoY %	-72.27%	51.42%	-32.48%	-26.46%	-0.35%	4.38%	-	-
Horiz. %	21.68%	78.20%	51.64%	76.49%	104.02%	104.38%	100.00%	-
DPS	4.50	12.00	8.50	8.50	9.00	10.00	2.00	14.46%
YoY %	-62.50%	41.18%	0.00%	-5.56%	-10.00%	400.00%	-	-
Horiz. %	225.00%	600.00%	425.00%	425.00%	450.00%	500.00%	100.00%	-
NAPS	1.12	0.95	2.14	1.97	1.87	1.69	1.40	-3.64%
YoY %	17.89%	-55.61%	8.63%	5.35%	10.65%	20.71%	-	-
Horiz. %	80.00%	67.86%	152.86%	140.71%	133.57%	120.71%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 6,426,272
RPS	47.28	45.66	47.40	54.95	69.73	49.34	50.35	-1.04%
YoY %	3.55%	-3.67%	-13.74%	-21.20%	41.33%	-2.01%	-	-
Horiz. %	93.90%	90.69%	94.14%	109.14%	138.49%	97.99%	100.00%	-
EPS	1.82	6.57	4.37	6.48	8.83	8.82	7.85	-21.61%
YoY %	-72.30%	50.34%	-32.56%	-26.61%	0.11%	12.36%	-	-
Horiz. %	23.18%	83.69%	55.67%	82.55%	112.48%	112.36%	100.00%	-
DPS	4.60	12.28	8.76	8.81	9.31	10.29	1.91	15.76%
YoY %	-62.54%	40.18%	-0.57%	-5.37%	-9.52%	438.74%	-	-
Horiz. %	240.84%	642.93%	458.64%	461.26%	487.43%	538.74%	100.00%	-
NAPS	1.1445	0.9723	2.205	2.0414	1.9343	1.7395	1.3393	-2.58%
YoY %	17.71%	-55.90%	8.01%	5.54%	11.20%	29.88%	-	-
Horiz. %	85.46%	72.60%	164.64%	152.42%	144.43%	129.88%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	4.06	5.25	5.44	5.19	5.30	5.01	4.72	-
P/RPS	8.77	11.77	11.83	9.79	7.86	10.45	8.97	-0.37%
YoY %	-25.49%	-0.51%	20.84%	24.55%	-24.78%	16.50%	-	-
Horiz. %	97.77%	131.22%	131.88%	109.14%	87.63%	116.50%	100.00%	-
P/EPS	228.30	81.78	128.41	83.05	62.06	58.46	57.49	25.82%
YoY %	179.16%	-36.31%	54.62%	33.82%	6.16%	1.69%	-	-
Horiz. %	397.11%	142.25%	223.36%	144.46%	107.95%	101.69%	100.00%	-
EY	0.44	1.22	0.78	1.20	1.61	1.71	1.74	-20.47%
YoY %	-63.93%	56.41%	-35.00%	-25.47%	-5.85%	-1.72%	-	-
Horiz. %	25.29%	70.11%	44.83%	68.97%	92.53%	98.28%	100.00%	-
DY	1.11	2.29	1.56	1.64	1.70	2.00	0.42	17.57%
YoY %	-51.53%	46.79%	-4.88%	-3.53%	-15.00%	376.19%	-	-
Horiz. %	264.29%	545.24%	371.43%	390.48%	404.76%	476.19%	100.00%	-
P/NAPS	3.63	5.53	2.54	2.63	2.83	2.96	3.37	1.24%
YoY %	-34.36%	117.72%	-3.42%	-7.07%	-4.39%	-12.17%	-	-
Horiz. %	107.72%	164.09%	75.37%	78.04%	83.98%	87.83%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	20/08/14	21/08/13	27/08/12	24/08/11	24/08/10	26/08/09	-
Price	3.93	5.00	5.30	5.12	4.67	5.25	5.09	-
P/RPS	8.49	11.21	11.52	9.66	6.93	10.95	9.67	-2.14%
YoY %	-24.26%	-2.69%	19.25%	39.39%	-36.71%	13.24%	-	-
Horiz. %	87.80%	115.93%	119.13%	99.90%	71.66%	113.24%	100.00%	-
P/EPS	220.99	77.88	125.11	81.93	54.68	61.26	62.00	23.58%
YoY %	183.76%	-37.75%	52.70%	49.84%	-10.74%	-1.19%	-	-
Horiz. %	356.44%	125.61%	201.79%	132.15%	88.19%	98.81%	100.00%	-
EY	0.45	1.28	0.80	1.22	1.83	1.63	1.61	-19.13%
YoY %	-64.84%	60.00%	-34.43%	-33.33%	12.27%	1.24%	-	-
Horiz. %	27.95%	79.50%	49.69%	75.78%	113.66%	101.24%	100.00%	-
DY	1.15	2.40	1.60	1.66	1.93	1.90	0.39	19.73%
YoY %	-52.08%	50.00%	-3.61%	-13.99%	1.58%	387.18%	-	-
Horiz. %	294.87%	615.38%	410.26%	425.64%	494.87%	487.18%	100.00%	-
P/NAPS	3.51	5.26	2.48	2.60	2.50	3.11	3.64	-0.60%
YoY %	-33.27%	112.10%	-4.62%	4.00%	-19.61%	-14.56%	-	-
Horiz. %	96.43%	144.51%	68.13%	71.43%	68.68%	85.44%	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