[IOICORP] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -12.13%
YoY- -8.08%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 2,968,500 2,857,200 2,939,400 3,252,000 4,165,900 3,970,487 3,060,237 -0.50%
PBT 876,500 94,600 487,300 490,300 766,800 689,324 598,241 6.56%
Tax -139,700 -69,000 7,000 50,000 -174,700 -135,593 -122,494 2.21%
NP 736,800 25,600 494,300 540,300 592,100 553,731 475,747 7.55%
-
NP to SH 724,800 19,600 487,100 531,000 577,700 520,238 461,211 7.82%
-
Tax Rate 15.94% 72.94% -1.44% -10.20% 22.78% 19.67% 20.48% -
Total Cost 2,231,700 2,831,600 2,445,100 2,711,700 3,573,800 3,416,756 2,584,490 -2.41%
-
Net Worth 4,785,820 5,437,419 4,474,671 13,163,175 12,144,648 11,043,089 9,810,454 -11.27%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 220,399 284,516 511,391 447,292 449,801 510,663 418,738 -10.14%
Div Payout % 30.41% 1,451.61% 104.99% 84.24% 77.86% 98.16% 90.79% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 4,785,820 5,437,419 4,474,671 13,163,175 12,144,648 11,043,089 9,810,454 -11.27%
NOSH 6,297,132 6,322,580 6,392,388 6,389,891 6,425,739 6,383,288 5,981,984 0.85%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 24.82% 0.90% 16.82% 16.61% 14.21% 13.95% 15.55% -
ROE 15.14% 0.36% 10.89% 4.03% 4.76% 4.71% 4.70% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.14 45.19 45.98 50.89 64.83 62.20 51.16 -1.35%
EPS 11.51 0.31 7.62 8.31 8.99 8.15 7.71 6.90%
DPS 3.50 4.50 8.00 7.00 7.00 8.00 7.00 -10.90%
NAPS 0.76 0.86 0.70 2.06 1.89 1.73 1.64 -12.02%
Adjusted Per Share Value based on latest NOSH - 6,389,891
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.87 46.07 47.40 52.44 67.17 64.02 49.35 -0.50%
EPS 11.69 0.32 7.85 8.56 9.32 8.39 7.44 7.81%
DPS 3.55 4.59 8.25 7.21 7.25 8.23 6.75 -10.15%
NAPS 0.7717 0.8768 0.7215 2.1226 1.9583 1.7807 1.5819 -11.27%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 4.46 4.80 4.71 5.10 5.38 5.81 5.47 -
P/RPS 9.46 10.62 10.24 10.02 8.30 9.34 10.69 -2.01%
P/EPS 38.75 1,548.39 61.81 61.37 59.84 71.29 70.95 -9.58%
EY 2.58 0.06 1.62 1.63 1.67 1.40 1.41 10.58%
DY 0.78 0.94 1.70 1.37 1.30 1.38 1.28 -7.92%
P/NAPS 5.87 5.58 6.73 2.48 2.85 3.36 3.34 9.84%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/02/16 13/02/15 25/02/14 21/02/13 23/02/12 16/02/11 10/02/10 -
Price 4.75 4.81 4.73 4.90 5.33 5.71 5.20 -
P/RPS 10.08 10.64 10.29 9.63 8.22 9.18 10.16 -0.13%
P/EPS 41.27 1,551.61 62.07 58.97 59.29 70.06 67.44 -7.85%
EY 2.42 0.06 1.61 1.70 1.69 1.43 1.48 8.53%
DY 0.74 0.94 1.69 1.43 1.31 1.40 1.35 -9.53%
P/NAPS 6.25 5.59 6.76 2.38 2.82 3.30 3.17 11.97%

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