[IOICORP] YoY Quarter Result on 30-Jun-2013 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

21-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- -52.32%

YoY- -32.59%

Quarter Report

Quarterly report 1306.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	2,818,100	2,932,200	2,831,400	2,939,300	3,407,600	4,324,245	3,059,938	-1.36%
YoY %	-3.89%	3.56%	-3.67%	-13.74%	-21.20%	41.32%	-	-
Horiz. %	92.10%	95.83%	92.53%	96.06%	111.36%	141.32%	100.00%	-
PBT	-24,500	169,100	433,000	106,000	206,200	731,678	618,008	-
YoY %	-114.49%	-60.95%	308.49%	-48.59%	-71.82%	18.39%	-	-
Horiz. %	-3.96%	27.36%	70.06%	17.15%	33.37%	118.39%	100.00%	-
Tax	-35,100	-60,400	-30,300	173,700	208,200	-177,991	-77,124	-12.28%
YoY %	41.89%	-99.34%	-117.44%	-16.57%	216.97%	-130.79%	-	-
Horiz. %	45.51%	78.32%	39.29%	-225.22%	-269.95%	230.79%	100.00%	-
NP	-59,600	108,700	402,700	279,700	414,400	553,687	540,884	-
YoY %	-154.83%	-73.01%	43.98%	-32.50%	-25.16%	2.37%	-	-
Horiz. %	-11.02%	20.10%	74.45%	51.71%	76.62%	102.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-59,000	112,700	407,500	270,700	401,600	547,823	547,050	-
YoY %	-152.35%	-72.34%	50.54%	-32.59%	-26.69%	0.14%	-	-
Horiz. %	-10.79%	20.60%	74.49%	49.48%	73.41%	100.14%	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%	-
YoY %	-	410.29%	104.27%	-62.30%	-515.00%	94.95%	-	-
Horiz. %	-	286.22%	56.09%	-1,313.06%	-809.05%	194.95%	100.00%	-
Total Cost	2,877,700	2,823,500	2,428,700	2,659,600	2,993,200	3,770,558	2,519,054	2.24%
YoY %	1.92%	16.26%	-8.68%	-11.15%	-20.62%	49.68%	-	-
Horiz. %	114.24%	112.09%	96.41%	105.58%	118.82%	149.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,155,319	7,097,777	6,029,984	13,674,498	12,659,756	11,995,655	10,787,801	-6.60%
YoY %	0.81%	17.71%	-55.90%	8.02%	5.54%	11.20%	-	-
Horiz. %	66.33%	65.79%	55.90%	126.76%	117.35%	111.20%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	282,446	285,178	761,682	543,145	546,233	577,331	638,331	-12.69%
YoY %	-0.96%	-62.56%	40.24%	-0.57%	-5.39%	-9.56%	-	-
Horiz. %	44.25%	44.68%	119.32%	85.09%	85.57%	90.44%	100.00%	-
Div Payout %	0.00%	253.04%	186.92%	200.64%	136.01%	105.39%	116.69%	-
YoY %	0.00%	35.37%	-6.84%	47.52%	29.05%	-9.68%	-	-
Horiz. %	0.00%	216.85%	160.19%	171.94%	116.56%	90.32%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	7,155,319	7,097,777	6,029,984	13,674,498	12,659,756	11,995,655	10,787,801	-6.60%
YoY %	0.81%	17.71%	-55.90%	8.02%	5.54%	11.20%	-	-
Horiz. %	66.33%	65.79%	55.90%	126.76%	117.35%	111.20%	100.00%	-
NOSH	6,276,595	6,337,301	6,347,351	6,389,952	6,426,272	6,414,789	6,383,314	-0.28%
YoY %	-0.96%	-0.16%	-0.67%	-0.57%	0.18%	0.49%	-	-
Horiz. %	98.33%	99.28%	99.44%	100.10%	100.67%	100.49%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	-2.11%	3.71%	14.22%	9.52%	12.16%	12.80%	17.68%	-
YoY %	-156.87%	-73.91%	49.37%	-21.71%	-5.00%	-27.60%	-	-
Horiz. %	-11.93%	20.98%	80.43%	53.85%	68.78%	72.40%	100.00%	-
ROE	-0.82%	1.59%	6.76%	1.98%	3.17%	4.57%	5.07%	-
YoY %	-151.57%	-76.48%	241.41%	-37.54%	-30.63%	-9.86%	-	-
Horiz. %	-16.17%	31.36%	133.33%	39.05%	62.52%	90.14%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	44.90	46.27	44.61	46.00	53.03	67.41	47.94	-1.08%
YoY %	-2.96%	3.72%	-3.02%	-13.26%	-21.33%	40.61%	-	-
Horiz. %	93.66%	96.52%	93.05%	95.95%	110.62%	140.61%	100.00%	-
EPS	-0.94	1.78	6.42	4.24	6.28	8.54	8.57	-
YoY %	-152.81%	-72.27%	51.42%	-32.48%	-26.46%	-0.35%	-	-
Horiz. %	-10.97%	20.77%	74.91%	49.47%	73.28%	99.65%	100.00%	-
DPS	4.50	4.50	12.00	8.50	8.50	9.00	10.00	-12.45%
YoY %	0.00%	-62.50%	41.18%	0.00%	-5.56%	-10.00%	-	-
Horiz. %	45.00%	45.00%	120.00%	85.00%	85.00%	90.00%	100.00%	-
NAPS	1.14	1.12	0.95	2.14	1.97	1.87	1.69	-6.34%
YoY %	1.79%	17.89%	-55.61%	8.63%	5.35%	10.65%	-	-
Horiz. %	67.46%	66.27%	56.21%	126.63%	116.57%	110.65%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 6,389,952
RPS	45.44	47.28	45.66	47.40	54.95	69.73	49.34	-1.36%
YoY %	-3.89%	3.55%	-3.67%	-13.74%	-21.20%	41.33%	-	-
Horiz. %	92.10%	95.82%	92.54%	96.07%	111.37%	141.33%	100.00%	-
EPS	-0.95	1.82	6.57	4.37	6.48	8.83	8.82	-
YoY %	-152.20%	-72.30%	50.34%	-32.56%	-26.61%	0.11%	-	-
Horiz. %	-10.77%	20.63%	74.49%	49.55%	73.47%	100.11%	100.00%	-
DPS	4.55	4.60	12.28	8.76	8.81	9.31	10.29	-12.70%
YoY %	-1.09%	-62.54%	40.18%	-0.57%	-5.37%	-9.52%	-	-
Horiz. %	44.22%	44.70%	119.34%	85.13%	85.62%	90.48%	100.00%	-
NAPS	1.1538	1.1445	0.9723	2.205	2.0414	1.9343	1.7395	-6.60%
YoY %	0.81%	17.71%	-55.90%	8.01%	5.54%	11.20%	-	-
Horiz. %	66.33%	65.79%	55.90%	126.76%	117.36%	111.20%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	4.34	4.06	5.25	5.44	5.19	5.30	5.01	-
P/RPS	9.67	8.77	11.77	11.83	9.79	7.86	10.45	-1.28%
YoY %	10.26%	-25.49%	-0.51%	20.84%	24.55%	-24.78%	-	-
Horiz. %	92.54%	83.92%	112.63%	113.21%	93.68%	75.22%	100.00%	-
P/EPS	-461.70	228.30	81.78	128.41	83.05	62.06	58.46	-
YoY %	-302.23%	179.16%	-36.31%	54.62%	33.82%	6.16%	-	-
Horiz. %	-789.77%	390.52%	139.89%	219.65%	142.06%	106.16%	100.00%	-
EY	-0.22	0.44	1.22	0.78	1.20	1.61	1.71	-
YoY %	-150.00%	-63.93%	56.41%	-35.00%	-25.47%	-5.85%	-	-
Horiz. %	-12.87%	25.73%	71.35%	45.61%	70.18%	94.15%	100.00%	-
DY	1.04	1.11	2.29	1.56	1.64	1.70	2.00	-10.31%
YoY %	-6.31%	-51.53%	46.79%	-4.88%	-3.53%	-15.00%	-	-
Horiz. %	52.00%	55.50%	114.50%	78.00%	82.00%	85.00%	100.00%	-
P/NAPS	3.81	3.63	5.53	2.54	2.63	2.83	2.96	4.29%
YoY %	4.96%	-34.36%	117.72%	-3.42%	-7.07%	-4.39%	-	-
Horiz. %	128.72%	122.64%	186.82%	85.81%	88.85%	95.61%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	23/08/16	24/08/15	20/08/14	21/08/13	27/08/12	24/08/11	24/08/10	-
Price	4.43	3.93	5.00	5.30	5.12	4.67	5.25	-
P/RPS	9.87	8.49	11.21	11.52	9.66	6.93	10.95	-1.71%
YoY %	16.25%	-24.26%	-2.69%	19.25%	39.39%	-36.71%	-	-
Horiz. %	90.14%	77.53%	102.37%	105.21%	88.22%	63.29%	100.00%	-
P/EPS	-471.28	220.99	77.88	125.11	81.93	54.68	61.26	-
YoY %	-313.26%	183.76%	-37.75%	52.70%	49.84%	-10.74%	-	-
Horiz. %	-769.31%	360.74%	127.13%	204.23%	133.74%	89.26%	100.00%	-
EY	-0.21	0.45	1.28	0.80	1.22	1.83	1.63	-
YoY %	-146.67%	-64.84%	60.00%	-34.43%	-33.33%	12.27%	-	-
Horiz. %	-12.88%	27.61%	78.53%	49.08%	74.85%	112.27%	100.00%	-
DY	1.02	1.15	2.40	1.60	1.66	1.93	1.90	-9.83%
YoY %	-11.30%	-52.08%	50.00%	-3.61%	-13.99%	1.58%	-	-
Horiz. %	53.68%	60.53%	126.32%	84.21%	87.37%	101.58%	100.00%	-
P/NAPS	3.89	3.51	5.26	2.48	2.60	2.50	3.11	3.79%
YoY %	10.83%	-33.27%	112.10%	-4.62%	4.00%	-19.61%	-	-
Horiz. %	125.08%	112.86%	169.13%	79.74%	83.60%	80.39%	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