[IOICORP] YoY Quarter Result on 30-Sep-2013 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 11.49%
YoY- -50.06%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,330,400 3,086,700 2,993,400 3,239,900 3,132,600 4,147,600 3,519,260 -6.63%
PBT 136,000 -690,600 268,300 290,500 582,300 424,100 661,746 -23.16%
Tax -24,000 -51,200 -87,700 17,200 31,400 -151,300 -149,157 -26.22%
NP 112,000 -741,800 180,600 307,700 613,700 272,800 512,589 -22.37%
-
NP to SH 104,800 -744,400 176,700 301,800 604,300 258,100 498,128 -22.86%
-
Tax Rate 17.65% - 32.69% -5.92% -5.39% 35.68% 22.54% -
Total Cost 2,218,400 3,828,500 2,812,800 2,932,200 2,518,900 3,874,800 3,006,671 -4.93%
-
Net Worth 7,028,503 4,169,947 5,402,698 13,683,306 12,610,922 11,620,739 10,523,830 -6.50%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 7,028,503 4,169,947 5,402,698 13,683,306 12,610,922 11,620,739 10,523,830 -6.50%
NOSH 6,275,449 6,318,101 6,356,115 6,394,068 6,401,483 6,420,298 6,378,079 -0.26%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.81% -24.03% 6.03% 9.50% 19.59% 6.58% 14.57% -
ROE 1.49% -17.85% 3.27% 2.21% 4.79% 2.22% 4.73% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 37.14 48.85 47.09 50.67 48.94 64.60 55.18 -6.37%
EPS 1.67 -11.78 2.78 4.72 9.44 4.02 7.81 -22.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.66 0.85 2.14 1.97 1.81 1.65 -6.24%
Adjusted Per Share Value based on latest NOSH - 6,394,068
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 37.58 49.77 48.27 52.24 50.51 66.88 56.75 -6.63%
EPS 1.69 -12.00 2.85 4.87 9.74 4.16 8.03 -22.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1333 0.6724 0.8712 2.2064 2.0335 1.8738 1.697 -6.50%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 4.45 4.07 4.81 5.36 4.98 4.65 5.47 -
P/RPS 11.98 8.33 10.21 10.58 10.18 7.20 9.91 3.20%
P/EPS 266.47 -34.54 173.02 113.56 52.75 115.67 70.04 24.91%
EY 0.38 -2.89 0.58 0.88 1.90 0.86 1.43 -19.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.97 6.17 5.66 2.50 2.53 2.57 3.32 3.02%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 16/11/15 17/11/14 18/11/13 19/11/12 18/11/11 18/11/10 -
Price 4.37 4.17 4.70 5.46 4.93 5.06 5.90 -
P/RPS 11.77 8.54 9.98 10.78 10.07 7.83 10.69 1.61%
P/EPS 261.68 -35.39 169.06 115.68 52.22 125.87 75.54 22.98%
EY 0.38 -2.83 0.59 0.86 1.91 0.79 1.32 -18.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.90 6.32 5.53 2.55 2.50 2.80 3.58 1.43%

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