[IOICORP] YoY TTM Result on 30-Jun-2014 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

20-Aug-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

30-Jun-2014 [#4]

Profit Trend

QoQ- 4.23%

YoY- 70.89%

Quarter Report

IOI Quarterly report 1406.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	14,127,300	11,739,300	11,541,500	11,910,600	12,198,500	15,300,400	16,154,251	-2.20%
YoY %	20.34%	1.71%	-3.10%	-2.36%	-20.27%	-5.29%	-	-
Horiz. %	87.45%	72.67%	71.45%	73.73%	75.51%	94.71%	100.00%	-
PBT	1,087,200	965,800	422,800	1,670,800	1,603,400	2,056,500	2,863,612	-14.89%
YoY %	12.57%	128.43%	-74.69%	4.20%	-22.03%	-28.19%	-	-
Horiz. %	37.97%	33.73%	14.76%	58.35%	55.99%	71.81%	100.00%	-
Tax	-321,100	-319,500	-297,400	1,719,000	394,800	-227,900	-573,099	-9.19%
YoY %	-0.50%	-7.43%	-117.30%	335.41%	273.23%	60.23%	-	-
Horiz. %	56.03%	55.75%	51.89%	-299.95%	-68.89%	39.77%	100.00%	-
NP	766,100	646,300	125,400	3,389,800	1,998,200	1,828,600	2,290,513	-16.67%
YoY %	18.54%	415.39%	-96.30%	69.64%	9.27%	-20.17%	-	-
Horiz. %	33.45%	28.22%	5.47%	147.99%	87.24%	79.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	743,200	629,700	121,000	3,373,000	1,973,800	1,789,400	2,222,899	-16.67%
YoY %	18.02%	420.41%	-96.41%	70.89%	10.31%	-19.50%	-	-
Horiz. %	33.43%	28.33%	5.44%	151.74%	88.79%	80.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.53%	33.08%	70.34%	-102.88%	-24.62%	11.08%	20.01%	-
YoY %	-10.73%	-52.97%	168.37%	-317.87%	-322.20%	-44.63%	-	-
Horiz. %	147.58%	165.32%	351.52%	-514.14%	-123.04%	55.37%	100.00%	-
Total Cost	13,361,200	11,093,000	11,416,100	8,520,800	10,200,300	13,471,800	13,863,738	-0.61%
YoY %	20.45%	-2.83%	33.98%	-16.47%	-24.28%	-2.83%	-	-
Horiz. %	96.38%	80.01%	82.35%	61.46%	73.58%	97.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,480,102	7,155,319	7,097,777	6,029,984	13,674,498	12,659,756	11,995,655	-7.56%
YoY %	4.54%	0.81%	17.71%	-55.90%	8.02%	5.54%	-	-
Horiz. %	62.36%	59.65%	59.17%	50.27%	114.00%	105.54%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	597,254	502,846	569,694	1,273,073	990,438	996,034	1,087,994	-9.50%
YoY %	18.77%	-11.73%	-55.25%	28.54%	-0.56%	-8.45%	-	-
Horiz. %	54.89%	46.22%	52.36%	117.01%	91.03%	91.55%	100.00%	-
Div Payout %	80.36%	79.85%	470.82%	37.74%	50.18%	55.66%	48.94%	-
YoY %	0.64%	-83.04%	1,147.54%	-24.79%	-9.85%	13.73%	-	-
Horiz. %	164.20%	163.16%	962.04%	77.11%	102.53%	113.73%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	7,480,102	7,155,319	7,097,777	6,029,984	13,674,498	12,659,756	11,995,655	-7.56%
YoY %	4.54%	0.81%	17.71%	-55.90%	8.02%	5.54%	-	-
Horiz. %	62.36%	59.65%	59.17%	50.27%	114.00%	105.54%	100.00%	-
NOSH	6,285,800	6,276,595	6,337,301	6,347,351	6,389,952	6,426,272	6,414,789	-0.33%
YoY %	0.15%	-0.96%	-0.16%	-0.67%	-0.57%	0.18%	-	-
Horiz. %	97.99%	97.85%	98.79%	98.95%	99.61%	100.18%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	5.42%	5.51%	1.09%	28.46%	16.38%	11.95%	14.18%	-
YoY %	-1.63%	405.50%	-96.17%	73.75%	37.07%	-15.73%	-	-
Horiz. %	38.22%	38.86%	7.69%	200.71%	115.51%	84.27%	100.00%	-
ROE	9.94%	8.80%	1.70%	55.94%	14.43%	14.13%	18.53%	-
YoY %	12.95%	417.65%	-96.96%	287.66%	2.12%	-23.75%	-	-
Horiz. %	53.64%	47.49%	9.17%	301.89%	77.87%	76.25%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	224.75	187.03	182.12	187.65	190.90	238.09	251.83	-1.87%
YoY %	20.17%	2.70%	-2.95%	-1.70%	-19.82%	-5.46%	-	-
Horiz. %	89.25%	74.27%	72.32%	74.51%	75.81%	94.54%	100.00%	-
EPS	11.82	10.03	1.91	53.14	30.89	27.85	34.65	-16.39%
YoY %	17.85%	425.13%	-96.41%	72.03%	10.92%	-19.62%	-	-
Horiz. %	34.11%	28.95%	5.51%	153.36%	89.15%	80.38%	100.00%	-
DPS	9.50	8.00	9.00	20.00	15.50	15.50	17.00	-9.23%
YoY %	18.75%	-11.11%	-55.00%	29.03%	0.00%	-8.82%	-	-
Horiz. %	55.88%	47.06%	52.94%	117.65%	91.18%	91.18%	100.00%	-
NAPS	1.19	1.14	1.12	0.95	2.14	1.97	1.87	-7.24%
YoY %	4.39%	1.79%	17.89%	-55.61%	8.63%	5.35%	-	-
Horiz. %	63.64%	60.96%	59.89%	50.80%	114.44%	105.35%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 6,347,351
RPS	225.74	187.59	184.42	190.32	194.92	244.49	258.13	-2.20%
YoY %	20.34%	1.72%	-3.10%	-2.36%	-20.27%	-5.28%	-	-
Horiz. %	87.45%	72.67%	71.44%	73.73%	75.51%	94.72%	100.00%	-
EPS	11.88	10.06	1.93	53.90	31.54	28.59	35.52	-16.67%
YoY %	18.09%	421.24%	-96.42%	70.89%	10.32%	-19.51%	-	-
Horiz. %	33.45%	28.32%	5.43%	151.75%	88.80%	80.49%	100.00%	-
DPS	9.54	8.04	9.10	20.34	15.83	15.92	17.39	-9.51%
YoY %	18.66%	-11.65%	-55.26%	28.49%	-0.57%	-8.45%	-	-
Horiz. %	54.86%	46.23%	52.33%	116.96%	91.03%	91.55%	100.00%	-
NAPS	1.1953	1.1434	1.1342	0.9635	2.1851	2.0229	1.9168	-7.56%
YoY %	4.54%	0.81%	17.72%	-55.91%	8.02%	5.54%	-	-
Horiz. %	62.36%	59.65%	59.17%	50.27%	114.00%	105.54%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	4.45	4.34	4.06	5.25	5.44	5.19	5.30	-
P/RPS	1.98	2.32	2.23	2.80	2.85	2.18	2.10	-0.97%
YoY %	-14.66%	4.04%	-20.36%	-1.75%	30.73%	3.81%	-	-
Horiz. %	94.29%	110.48%	106.19%	133.33%	135.71%	103.81%	100.00%	-
P/EPS	37.64	43.26	212.64	9.88	17.61	18.64	15.29	16.18%
YoY %	-12.99%	-79.66%	2,052.23%	-43.90%	-5.53%	21.91%	-	-
Horiz. %	246.17%	282.93%	1,390.71%	64.62%	115.17%	121.91%	100.00%	-
EY	2.66	2.31	0.47	10.12	5.68	5.37	6.54	-13.91%
YoY %	15.15%	391.49%	-95.36%	78.17%	5.77%	-17.89%	-	-
Horiz. %	40.67%	35.32%	7.19%	154.74%	86.85%	82.11%	100.00%	-
DY	2.13	1.84	2.22	3.81	2.85	2.99	3.21	-6.60%
YoY %	15.76%	-17.12%	-41.73%	33.68%	-4.68%	-6.85%	-	-
Horiz. %	66.36%	57.32%	69.16%	118.69%	88.79%	93.15%	100.00%	-
P/NAPS	3.74	3.81	3.63	5.53	2.54	2.63	2.83	4.75%
YoY %	-1.84%	4.96%	-34.36%	117.72%	-3.42%	-7.07%	-	-
Horiz. %	132.16%	134.63%	128.27%	195.41%	89.75%	92.93%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	28/08/17	23/08/16	24/08/15	20/08/14	21/08/13	27/08/12	24/08/11	-
Price	4.53	4.43	3.93	5.00	5.30	5.12	4.67	-
P/RPS	2.02	2.37	2.16	2.66	2.78	2.15	1.85	1.47%
YoY %	-14.77%	9.72%	-18.80%	-4.32%	29.30%	16.22%	-	-
Horiz. %	109.19%	128.11%	116.76%	143.78%	150.27%	116.22%	100.00%	-
P/EPS	38.31	44.16	205.83	9.41	17.16	18.39	13.48	18.99%
YoY %	-13.25%	-78.55%	2,087.35%	-45.16%	-6.69%	36.42%	-	-
Horiz. %	284.20%	327.60%	1,526.93%	69.81%	127.30%	136.42%	100.00%	-
EY	2.61	2.26	0.49	10.63	5.83	5.44	7.42	-15.96%
YoY %	15.49%	361.22%	-95.39%	82.33%	7.17%	-26.68%	-	-
Horiz. %	35.18%	30.46%	6.60%	143.26%	78.57%	73.32%	100.00%	-
DY	2.10	1.81	2.29	4.00	2.92	3.03	3.64	-8.75%
YoY %	16.02%	-20.96%	-42.75%	36.99%	-3.63%	-16.76%	-	-
Horiz. %	57.69%	49.73%	62.91%	109.89%	80.22%	83.24%	100.00%	-
P/NAPS	3.81	3.89	3.51	5.26	2.48	2.60	2.50	7.26%
YoY %	-2.06%	10.83%	-33.27%	112.10%	-4.62%	4.00%	-	-
Horiz. %	152.40%	155.60%	140.40%	210.40%	99.20%	104.00%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos