[IOICORP] YoY TTM Result on 30-Jun-2012 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

27-Aug-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

30-Jun-2012 [#4]

Profit Trend

QoQ- -7.55%

YoY- -19.5%

Quarter Report

Quarterly Report 1206.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	11,541,500	11,910,600	12,198,500	15,300,400	16,154,251	12,542,962	14,600,474	-3.84%
YoY %	-3.10%	-2.36%	-20.27%	-5.29%	28.79%	-14.09%	-	-
Horiz. %	79.05%	81.58%	83.55%	104.79%	110.64%	85.91%	100.00%	-
PBT	422,800	1,670,800	1,603,400	2,056,500	2,863,612	2,550,633	1,550,117	-19.46%
YoY %	-74.69%	4.20%	-22.03%	-28.19%	12.27%	64.54%	-	-
Horiz. %	27.28%	107.79%	103.44%	132.67%	184.74%	164.54%	100.00%	-
Tax	-297,400	1,719,000	394,800	-227,900	-573,099	-485,517	-486,943	-7.88%
YoY %	-117.30%	335.41%	273.23%	60.23%	-18.04%	0.29%	-	-
Horiz. %	61.07%	-353.02%	-81.08%	46.80%	117.69%	99.71%	100.00%	-
NP	125,400	3,389,800	1,998,200	1,828,600	2,290,513	2,065,116	1,063,174	-29.95%
YoY %	-96.30%	69.64%	9.27%	-20.17%	10.91%	94.24%	-	-
Horiz. %	11.79%	318.84%	187.95%	171.99%	215.44%	194.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	121,000	3,373,000	1,973,800	1,789,400	2,222,899	2,035,661	983,517	-29.46%
YoY %	-96.41%	70.89%	10.31%	-19.50%	9.20%	106.98%	-	-
Horiz. %	12.30%	342.95%	200.69%	181.94%	226.02%	206.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	70.34%	-102.88%	-24.62%	11.08%	20.01%	19.04%	31.41%	-
YoY %	168.37%	-317.87%	-322.20%	-44.63%	5.09%	-39.38%	-	-
Horiz. %	223.94%	-327.54%	-78.38%	35.28%	63.71%	60.62%	100.00%	-
Total Cost	11,416,100	8,520,800	10,200,300	13,471,800	13,863,738	10,477,846	13,537,300	-2.79%
YoY %	33.98%	-16.47%	-24.28%	-2.83%	32.31%	-22.60%	-	-
Horiz. %	84.33%	62.94%	75.35%	99.52%	102.41%	77.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,097,777	6,029,984	13,674,498	12,659,756	11,995,655	10,787,801	8,305,683	-2.58%
YoY %	17.71%	-55.90%	8.02%	5.54%	11.20%	29.88%	-	-
Horiz. %	85.46%	72.60%	164.64%	152.42%	144.43%	129.88%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	569,694	1,273,073	990,438	996,034	1,087,994	1,057,070	473,405	3.13%
YoY %	-55.25%	28.54%	-0.56%	-8.45%	2.93%	123.29%	-	-
Horiz. %	120.34%	268.92%	209.22%	210.40%	229.82%	223.29%	100.00%	-
Div Payout %	470.82%	37.74%	50.18%	55.66%	48.94%	51.93%	48.13%	-
YoY %	1,147.54%	-24.79%	-9.85%	13.73%	-5.76%	7.90%	-	-
Horiz. %	978.23%	78.41%	104.26%	115.65%	101.68%	107.90%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	7,097,777	6,029,984	13,674,498	12,659,756	11,995,655	10,787,801	8,305,683	-2.58%
YoY %	17.71%	-55.90%	8.02%	5.54%	11.20%	29.88%	-	-
Horiz. %	85.46%	72.60%	164.64%	152.42%	144.43%	129.88%	100.00%	-
NOSH	6,337,301	6,347,351	6,389,952	6,426,272	6,414,789	6,383,314	5,932,630	1.10%
YoY %	-0.16%	-0.67%	-0.57%	0.18%	0.49%	7.60%	-	-
Horiz. %	106.82%	106.99%	107.71%	108.32%	108.13%	107.60%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	1.09%	28.46%	16.38%	11.95%	14.18%	16.46%	7.28%	-
YoY %	-96.17%	73.75%	37.07%	-15.73%	-13.85%	126.10%	-	-
Horiz. %	14.97%	390.93%	225.00%	164.15%	194.78%	226.10%	100.00%	-
ROE	1.70%	55.94%	14.43%	14.13%	18.53%	18.87%	11.84%	-
YoY %	-96.96%	287.66%	2.12%	-23.75%	-1.80%	59.38%	-	-
Horiz. %	14.36%	472.47%	121.88%	119.34%	156.50%	159.38%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	182.12	187.65	190.90	238.09	251.83	196.50	246.10	-4.89%
YoY %	-2.95%	-1.70%	-19.82%	-5.46%	28.16%	-20.15%	-	-
Horiz. %	74.00%	76.25%	77.57%	96.75%	102.33%	79.85%	100.00%	-
EPS	1.91	53.14	30.89	27.85	34.65	31.89	16.58	-30.23%
YoY %	-96.41%	72.03%	10.92%	-19.62%	8.65%	92.34%	-	-
Horiz. %	11.52%	320.51%	186.31%	167.97%	208.99%	192.34%	100.00%	-
DPS	9.00	20.00	15.50	15.50	17.00	16.56	8.00	1.98%
YoY %	-55.00%	29.03%	0.00%	-8.82%	2.66%	107.00%	-	-
Horiz. %	112.50%	250.00%	193.75%	193.75%	212.50%	207.00%	100.00%	-
NAPS	1.12	0.95	2.14	1.97	1.87	1.69	1.40	-3.64%
YoY %	17.89%	-55.61%	8.63%	5.35%	10.65%	20.71%	-	-
Horiz. %	80.00%	67.86%	152.86%	140.71%	133.57%	120.71%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 6,426,272
RPS	184.42	190.32	194.92	244.49	258.13	200.43	233.31	-3.84%
YoY %	-3.10%	-2.36%	-20.27%	-5.28%	28.79%	-14.09%	-	-
Horiz. %	79.05%	81.57%	83.55%	104.79%	110.64%	85.91%	100.00%	-
EPS	1.93	53.90	31.54	28.59	35.52	32.53	15.72	-29.48%
YoY %	-96.42%	70.89%	10.32%	-19.51%	9.19%	106.93%	-	-
Horiz. %	12.28%	342.88%	200.64%	181.87%	225.95%	206.93%	100.00%	-
DPS	9.10	20.34	15.83	15.92	17.39	16.89	7.56	3.13%
YoY %	-55.26%	28.49%	-0.57%	-8.45%	2.96%	123.41%	-	-
Horiz. %	120.37%	269.05%	209.39%	210.58%	230.03%	223.41%	100.00%	-
NAPS	1.1342	0.9635	2.1851	2.0229	1.9168	1.7238	1.3272	-2.58%
YoY %	17.72%	-55.91%	8.02%	5.54%	11.20%	29.88%	-	-
Horiz. %	85.46%	72.60%	164.64%	152.42%	144.42%	129.88%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	4.06	5.25	5.44	5.19	5.30	5.01	4.72	-
P/RPS	2.23	2.80	2.85	2.18	2.10	2.55	1.92	2.52%
YoY %	-20.36%	-1.75%	30.73%	3.81%	-17.65%	32.81%	-	-
Horiz. %	116.15%	145.83%	148.44%	113.54%	109.38%	132.81%	100.00%	-
P/EPS	212.64	9.88	17.61	18.64	15.29	15.71	28.47	39.79%
YoY %	2,052.23%	-43.90%	-5.53%	21.91%	-2.67%	-44.82%	-	-
Horiz. %	746.89%	34.70%	61.85%	65.47%	53.71%	55.18%	100.00%	-
EY	0.47	10.12	5.68	5.37	6.54	6.37	3.51	-28.46%
YoY %	-95.36%	78.17%	5.77%	-17.89%	2.67%	81.48%	-	-
Horiz. %	13.39%	288.32%	161.82%	152.99%	186.32%	181.48%	100.00%	-
DY	2.22	3.81	2.85	2.99	3.21	3.31	1.69	4.64%
YoY %	-41.73%	33.68%	-4.68%	-6.85%	-3.02%	95.86%	-	-
Horiz. %	131.36%	225.44%	168.64%	176.92%	189.94%	195.86%	100.00%	-
P/NAPS	3.63	5.53	2.54	2.63	2.83	2.96	3.37	1.24%
YoY %	-34.36%	117.72%	-3.42%	-7.07%	-4.39%	-12.17%	-	-
Horiz. %	107.72%	164.09%	75.37%	78.04%	83.98%	87.83%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	20/08/14	21/08/13	27/08/12	24/08/11	24/08/10	26/08/09	-
Price	3.93	5.00	5.30	5.12	4.67	5.25	5.09	-
P/RPS	2.16	2.66	2.78	2.15	1.85	2.67	2.07	0.71%
YoY %	-18.80%	-4.32%	29.30%	16.22%	-30.71%	28.99%	-	-
Horiz. %	104.35%	128.50%	134.30%	103.86%	89.37%	128.99%	100.00%	-
P/EPS	205.83	9.41	17.16	18.39	13.48	16.46	30.70	37.29%
YoY %	2,087.35%	-45.16%	-6.69%	36.42%	-18.10%	-46.38%	-	-
Horiz. %	670.46%	30.65%	55.90%	59.90%	43.91%	53.62%	100.00%	-
EY	0.49	10.63	5.83	5.44	7.42	6.07	3.26	-27.07%
YoY %	-95.39%	82.33%	7.17%	-26.68%	22.24%	86.20%	-	-
Horiz. %	15.03%	326.07%	178.83%	166.87%	227.61%	186.20%	100.00%	-
DY	2.29	4.00	2.92	3.03	3.64	3.15	1.57	6.49%
YoY %	-42.75%	36.99%	-3.63%	-16.76%	15.56%	100.64%	-	-
Horiz. %	145.86%	254.78%	185.99%	192.99%	231.85%	200.64%	100.00%	-
P/NAPS	3.51	5.26	2.48	2.60	2.50	3.11	3.64	-0.60%
YoY %	-33.27%	112.10%	-4.62%	4.00%	-19.61%	-14.56%	-	-
Horiz. %	96.43%	144.51%	68.13%	71.43%	68.68%	85.44%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:40:00

EMA 5

10 Mins

BUY

2024-05-16 16:40:00

EMA 5

5 Mins

BUY

2024-05-16 16:40:00

MACD/RSI

5 Mins

BUY

2024-05-16 16:30:00

EMA 5

30 Mins

BUY

2024-05-16 16:30:00

ADX

30 Mins

BUY

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

658

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

422

PTRANS

PERAK TRANSIT BERHAD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

408

HLIND

HONG LEONG INDUSTRIES BHD

406

MYEG

MY E.G. SERVICES BHD

391

MBSB

MALAYSIA BUILDING SOCIETY BHD

339

SUPERMX

SUPERMAX CORPORATION BHD

313

Daily Stocks

TOPGLOV

1.20

-0.06

297,485,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,253,100

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,528,500

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

HSI-CV8

0.15

+0.015

85,360,100

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,100

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

269,900

AIRPORT

10.04

-0.36

29,314,200

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

KUAISHO-C17

0.08

-0.12

58,800

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