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

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
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,818,100 2,932,200 2,831,400 2,939,300 3,407,600 4,324,245 3,059,938 -1.36%
PBT -24,500 169,100 433,000 106,000 206,200 731,678 618,008 -
Tax -35,100 -60,400 -30,300 173,700 208,200 -177,991 -77,124 -12.28%
NP -59,600 108,700 402,700 279,700 414,400 553,687 540,884 -
-
NP to SH -59,000 112,700 407,500 270,700 401,600 547,823 547,050 -
-
Tax Rate - 35.72% 7.00% -163.87% -100.97% 24.33% 12.48% -
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%
-
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%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 282,446 285,178 761,682 543,145 546,233 577,331 638,331 -12.69%
Div Payout % 0.00% 253.04% 186.92% 200.64% 136.01% 105.39% 116.69% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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%
NOSH 6,276,595 6,337,301 6,347,351 6,389,952 6,426,272 6,414,789 6,383,314 -0.28%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -2.11% 3.71% 14.22% 9.52% 12.16% 12.80% 17.68% -
ROE -0.82% 1.59% 6.76% 1.98% 3.17% 4.57% 5.07% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 44.90 46.27 44.61 46.00 53.03 67.41 47.94 -1.08%
EPS -0.94 1.78 6.42 4.24 6.28 8.54 8.57 -
DPS 4.50 4.50 12.00 8.50 8.50 9.00 10.00 -12.45%
NAPS 1.14 1.12 0.95 2.14 1.97 1.87 1.69 -6.34%
Adjusted Per Share Value based on latest NOSH - 6,389,952
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 45.03 46.85 45.24 46.97 54.45 69.10 48.90 -1.36%
EPS -0.94 1.80 6.51 4.33 6.42 8.75 8.74 -
DPS 4.51 4.56 12.17 8.68 8.73 9.23 10.20 -12.70%
NAPS 1.1434 1.1342 0.9635 2.1851 2.0229 1.9168 1.7238 -6.60%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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%
P/EPS -461.70 228.30 81.78 128.41 83.05 62.06 58.46 -
EY -0.22 0.44 1.22 0.78 1.20 1.61 1.71 -
DY 1.04 1.11 2.29 1.56 1.64 1.70 2.00 -10.31%
P/NAPS 3.81 3.63 5.53 2.54 2.63 2.83 2.96 4.29%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
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%
P/EPS -471.28 220.99 77.88 125.11 81.93 54.68 61.26 -
EY -0.21 0.45 1.28 0.80 1.22 1.83 1.63 -
DY 1.02 1.15 2.40 1.60 1.66 1.93 1.90 -9.83%
P/NAPS 3.89 3.51 5.26 2.48 2.60 2.50 3.11 3.79%

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