[IOICORP] YoY TTM Result on 30-Jun-2010 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

24-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

QoQ- 3.04%

YoY- 106.98%

Quarter Report

Quarterly Report 1006.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	12,198,500	15,300,400	16,154,251	12,542,962	14,600,474	14,665,369	8,952,727	5.28%
YoY %	-20.27%	-5.29%	28.79%	-14.09%	-0.44%	63.81%	-	-
Horiz. %	136.25%	170.90%	180.44%	140.10%	163.08%	163.81%	100.00%	-
PBT	1,603,400	2,056,500	2,863,612	2,550,633	1,550,117	3,095,197	1,991,073	-3.54%
YoY %	-22.03%	-28.19%	12.27%	64.54%	-49.92%	55.45%	-	-
Horiz. %	80.53%	103.29%	143.82%	128.10%	77.85%	155.45%	100.00%	-
Tax	394,800	-227,900	-573,099	-485,517	-486,943	-683,010	-340,109	-
YoY %	273.23%	60.23%	-18.04%	0.29%	28.71%	-100.82%	-	-
Horiz. %	-116.08%	67.01%	168.50%	142.75%	143.17%	200.82%	100.00%	-
NP	1,998,200	1,828,600	2,290,513	2,065,116	1,063,174	2,412,187	1,650,964	3.22%
YoY %	9.27%	-20.17%	10.91%	94.24%	-55.92%	46.11%	-	-
Horiz. %	121.03%	110.76%	138.74%	125.09%	64.40%	146.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,973,800	1,789,400	2,222,899	2,035,661	983,517	2,231,632	1,482,104	4.88%
YoY %	10.31%	-19.50%	9.20%	106.98%	-55.93%	50.57%	-	-
Horiz. %	133.18%	120.73%	149.98%	137.35%	66.36%	150.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-24.62%	11.08%	20.01%	19.04%	31.41%	22.07%	17.08%	-
YoY %	-322.20%	-44.63%	5.09%	-39.38%	42.32%	29.22%	-	-
Horiz. %	-144.15%	64.87%	117.15%	111.48%	183.90%	129.22%	100.00%	-
Total Cost	10,200,300	13,471,800	13,863,738	10,477,846	13,537,300	12,253,182	7,301,763	5.72%
YoY %	-24.28%	-2.83%	32.31%	-22.60%	10.48%	67.81%	-	-
Horiz. %	139.70%	184.50%	189.87%	143.50%	185.40%	167.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	13,674,498	12,659,756	11,995,655	10,787,801	8,305,683	8,437,917	7,693,126	10.05%
YoY %	8.02%	5.54%	11.20%	29.88%	-1.57%	9.68%	-	-
Horiz. %	177.75%	164.56%	155.93%	140.23%	107.96%	109.68%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	990,438	996,034	1,087,994	1,057,070	473,405	1,021,692	428,787	14.95%
YoY %	-0.56%	-8.45%	2.93%	123.29%	-53.66%	138.27%	-	-
Horiz. %	230.99%	232.29%	253.74%	246.53%	110.41%	238.27%	100.00%	-
Div Payout %	50.18%	55.66%	48.94%	51.93%	48.13%	45.78%	28.93%	-
YoY %	-9.85%	13.73%	-5.76%	7.90%	5.13%	58.24%	-	-
Horiz. %	173.45%	192.40%	169.17%	179.50%	166.37%	158.24%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	13,674,498	12,659,756	11,995,655	10,787,801	8,305,683	8,437,917	7,693,126	10.05%
YoY %	8.02%	5.54%	11.20%	29.88%	-1.57%	9.68%	-	-
Horiz. %	177.75%	164.56%	155.93%	140.23%	107.96%	109.68%	100.00%	-
NOSH	6,389,952	6,426,272	6,414,789	6,383,314	5,932,630	6,027,083	6,204,134	0.49%
YoY %	-0.57%	0.18%	0.49%	7.60%	-1.57%	-2.85%	-	-
Horiz. %	103.00%	103.58%	103.40%	102.89%	95.62%	97.15%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	16.38%	11.95%	14.18%	16.46%	7.28%	16.45%	18.44%	-
YoY %	37.07%	-15.73%	-13.85%	126.10%	-55.74%	-10.79%	-	-
Horiz. %	88.83%	64.80%	76.90%	89.26%	39.48%	89.21%	100.00%	-
ROE	14.43%	14.13%	18.53%	18.87%	11.84%	26.45%	19.27%	-
YoY %	2.12%	-23.75%	-1.80%	59.38%	-55.24%	37.26%	-	-
Horiz. %	74.88%	73.33%	96.16%	97.92%	61.44%	137.26%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	190.90	238.09	251.83	196.50	246.10	243.32	144.30	4.77%
YoY %	-19.82%	-5.46%	28.16%	-20.15%	1.14%	68.62%	-	-
Horiz. %	132.29%	165.00%	174.52%	136.17%	170.55%	168.62%	100.00%	-
EPS	30.89	27.85	34.65	31.89	16.58	37.03	23.89	4.37%
YoY %	10.92%	-19.62%	8.65%	92.34%	-55.23%	55.00%	-	-
Horiz. %	129.30%	116.58%	145.04%	133.49%	69.40%	155.00%	100.00%	-
DPS	15.50	15.50	17.00	16.56	8.00	17.00	6.91	14.39%
YoY %	0.00%	-8.82%	2.66%	107.00%	-52.94%	146.02%	-	-
Horiz. %	224.31%	224.31%	246.02%	239.65%	115.77%	246.02%	100.00%	-
NAPS	2.14	1.97	1.87	1.69	1.40	1.40	1.24	9.51%
YoY %	8.63%	5.35%	10.65%	20.71%	0.00%	12.90%	-	-
Horiz. %	172.58%	158.87%	150.81%	136.29%	112.90%	112.90%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 6,383,314
RPS	194.92	244.49	258.13	200.43	233.31	234.34	143.06	5.28%
YoY %	-20.27%	-5.28%	28.79%	-14.09%	-0.44%	63.81%	-	-
Horiz. %	136.25%	170.90%	180.43%	140.10%	163.09%	163.81%	100.00%	-
EPS	31.54	28.59	35.52	32.53	15.72	35.66	23.68	4.88%
YoY %	10.32%	-19.51%	9.19%	106.93%	-55.92%	50.59%	-	-
Horiz. %	133.19%	120.73%	150.00%	137.37%	66.39%	150.59%	100.00%	-
DPS	15.83	15.92	17.39	16.89	7.56	16.33	6.85	14.96%
YoY %	-0.57%	-8.45%	2.96%	123.41%	-53.70%	138.39%	-	-
Horiz. %	231.09%	232.41%	253.87%	246.57%	110.36%	238.39%	100.00%	-
NAPS	2.1851	2.0229	1.9168	1.7238	1.3272	1.3483	1.2293	10.05%
YoY %	8.02%	5.54%	11.20%	29.88%	-1.56%	9.68%	-	-
Horiz. %	177.75%	164.56%	155.93%	140.23%	107.96%	109.68%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	5.44	5.19	5.30	5.01	4.72	7.45	5.20	-
P/RPS	2.85	2.18	2.10	2.55	1.92	3.06	3.60	-3.81%
YoY %	30.73%	3.81%	-17.65%	32.81%	-37.25%	-15.00%	-	-
Horiz. %	79.17%	60.56%	58.33%	70.83%	53.33%	85.00%	100.00%	-
P/EPS	17.61	18.64	15.29	15.71	28.47	20.12	21.77	-3.46%
YoY %	-5.53%	21.91%	-2.67%	-44.82%	41.50%	-7.58%	-	-
Horiz. %	80.89%	85.62%	70.23%	72.16%	130.78%	92.42%	100.00%	-
EY	5.68	5.37	6.54	6.37	3.51	4.97	4.59	3.61%
YoY %	5.77%	-17.89%	2.67%	81.48%	-29.38%	8.28%	-	-
Horiz. %	123.75%	116.99%	142.48%	138.78%	76.47%	108.28%	100.00%	-
DY	2.85	2.99	3.21	3.31	1.69	2.28	1.33	13.53%
YoY %	-4.68%	-6.85%	-3.02%	95.86%	-25.88%	71.43%	-	-
Horiz. %	214.29%	224.81%	241.35%	248.87%	127.07%	171.43%	100.00%	-
P/NAPS	2.54	2.63	2.83	2.96	3.37	5.32	4.19	-7.99%
YoY %	-3.42%	-7.07%	-4.39%	-12.17%	-36.65%	26.97%	-	-
Horiz. %	60.62%	62.77%	67.54%	70.64%	80.43%	126.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	21/08/13	27/08/12	24/08/11	24/08/10	26/08/09	18/08/08	21/08/07	-
Price	5.30	5.12	4.67	5.25	5.09	4.78	4.92	-
P/RPS	2.78	2.15	1.85	2.67	2.07	1.96	3.41	-3.34%
YoY %	29.30%	16.22%	-30.71%	28.99%	5.61%	-42.52%	-	-
Horiz. %	81.52%	63.05%	54.25%	78.30%	60.70%	57.48%	100.00%	-
P/EPS	17.16	18.39	13.48	16.46	30.70	12.91	20.60	-2.99%
YoY %	-6.69%	36.42%	-18.10%	-46.38%	137.80%	-37.33%	-	-
Horiz. %	83.30%	89.27%	65.44%	79.90%	149.03%	62.67%	100.00%	-
EY	5.83	5.44	7.42	6.07	3.26	7.75	4.86	3.07%
YoY %	7.17%	-26.68%	22.24%	86.20%	-57.94%	59.47%	-	-
Horiz. %	119.96%	111.93%	152.67%	124.90%	67.08%	159.47%	100.00%	-
DY	2.92	3.03	3.64	3.15	1.57	3.56	1.40	13.02%
YoY %	-3.63%	-16.76%	15.56%	100.64%	-55.90%	154.29%	-	-
Horiz. %	208.57%	216.43%	260.00%	225.00%	112.14%	254.29%	100.00%	-
P/NAPS	2.48	2.60	2.50	3.11	3.64	3.41	3.97	-7.53%
YoY %	-4.62%	4.00%	-19.61%	-14.56%	6.74%	-14.11%	-	-
Horiz. %	62.47%	65.49%	62.97%	78.34%	91.69%	85.89%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

337

HLIND

HONG LEONG INDUSTRIES BHD

319

PTRANS

PERAK TRANSIT BERHAD

314

YTLPOWR

YTL POWER INTERNATIONAL BHD

160

TOPGLOV

TOP GLOVE CORPORATION BHD

160

GENTING

GENTING BHD

141

PBBANK

PUBLIC BANK BHD

122

GENM

GENTING MALAYSIA BERHAD

118

INARI

INARI AMERTRON BERHAD

117

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More