[IOICORP] YoY TTM Result on 30-Sep-2015 [#1]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

16-Nov-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Sep-2015 [#1]

Profit Trend

QoQ- -761.24%

YoY- -124.63%

Quarter Report

Quarterly report 1509.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	8,388,900	13,042,100	10,983,000	11,634,800	11,664,100	12,305,800	14,285,400	-8.48%
YoY %	-35.68%	18.75%	-5.60%	-0.25%	-5.21%	-13.86%	-	-
Horiz. %	58.72%	91.30%	76.88%	81.45%	81.65%	86.14%	100.00%	-
PBT	1,315,800	1,348,100	1,792,400	-536,100	1,648,600	1,311,600	2,214,700	-8.30%
YoY %	-2.40%	-24.79%	434.34%	-132.52%	25.69%	-40.78%	-	-
Horiz. %	59.41%	60.87%	80.93%	-24.21%	74.44%	59.22%	100.00%	-
Tax	1,530,900	-331,200	-292,300	-260,900	1,614,100	380,600	-45,200	-
YoY %	562.23%	-13.31%	-12.04%	-116.16%	324.09%	942.04%	-	-
Horiz. %	-3,386.95%	732.74%	646.68%	577.21%	-3,571.02%	-842.04%	100.00%	-
NP	2,846,700	1,016,900	1,500,100	-797,000	3,262,700	1,692,200	2,169,500	4.62%
YoY %	179.94%	-32.21%	288.22%	-124.43%	92.81%	-22.00%	-	-
Horiz. %	131.21%	46.87%	69.14%	-36.74%	150.39%	78.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,844,300	998,400	1,478,900	-800,100	3,247,900	1,671,300	2,135,600	4.88%
YoY %	184.89%	-32.49%	284.84%	-124.63%	94.33%	-21.74%	-	-
Horiz. %	133.19%	46.75%	69.25%	-37.46%	152.08%	78.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-116.35%	24.57%	16.31%	-	-97.91%	-29.02%	2.04%	-
YoY %	-573.54%	50.64%	0.00%	-	-237.39%	-1,522.55%	-	-
Horiz. %	-5,703.43%	1,204.41%	799.51%	-	-4,799.51%	-1,422.55%	100.00%	-
Total Cost	5,542,200	12,025,200	9,482,900	12,431,800	8,401,400	10,613,600	12,115,900	-12.21%
YoY %	-53.91%	26.81%	-23.72%	47.97%	-20.84%	-12.40%	-	-
Horiz. %	45.74%	99.25%	78.27%	102.61%	69.34%	87.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,986,725	7,415,001	7,028,503	4,169,947	5,402,698	13,683,306	12,610,922	-5.48%
YoY %	21.20%	5.50%	68.55%	-22.82%	-60.52%	8.50%	-	-
Horiz. %	71.26%	58.80%	55.73%	33.07%	42.84%	108.50%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	565,573	597,254	502,846	569,694	1,273,073	990,438	996,034	-8.99%
YoY %	-5.30%	18.77%	-11.73%	-55.25%	28.54%	-0.56%	-	-
Horiz. %	56.78%	59.96%	50.48%	57.20%	127.81%	99.44%	100.00%	-
Div Payout %	19.88%	59.82%	34.00%	0.00%	39.20%	59.26%	46.64%	-
YoY %	-66.77%	75.94%	0.00%	0.00%	-33.85%	27.06%	-	-
Horiz. %	42.62%	128.26%	72.90%	0.00%	84.05%	127.06%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	8,986,725	7,415,001	7,028,503	4,169,947	5,402,698	13,683,306	12,610,922	-5.48%
YoY %	21.20%	5.50%	68.55%	-22.82%	-60.52%	8.50%	-	-
Horiz. %	71.26%	58.80%	55.73%	33.07%	42.84%	108.50%	100.00%	-
NOSH	6,284,423	6,283,900	6,275,449	6,318,101	6,356,115	6,394,068	6,401,483	-0.30%
YoY %	0.01%	0.13%	-0.68%	-0.60%	-0.59%	-0.12%	-	-
Horiz. %	98.17%	98.16%	98.03%	98.70%	99.29%	99.88%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	33.93%	7.80%	13.66%	-6.85%	27.97%	13.75%	15.19%	-
YoY %	335.00%	-42.90%	299.42%	-124.49%	103.42%	-9.48%	-	-
Horiz. %	223.37%	51.35%	89.93%	-45.10%	184.13%	90.52%	100.00%	-
ROE	31.65%	13.46%	21.04%	-19.19%	60.12%	12.21%	16.93%	-
YoY %	135.14%	-36.03%	209.64%	-131.92%	392.38%	-27.88%	-	-
Horiz. %	186.95%	79.50%	124.28%	-113.35%	355.11%	72.12%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	133.49	207.55	175.02	184.15	183.51	192.46	223.16	-8.20%
YoY %	-35.68%	18.59%	-4.96%	0.35%	-4.65%	-13.76%	-	-
Horiz. %	59.82%	93.01%	78.43%	82.52%	82.23%	86.24%	100.00%	-
EPS	45.26	15.89	23.57	-12.66	51.10	26.14	33.36	5.21%
YoY %	184.83%	-32.58%	286.18%	-124.77%	95.49%	-21.64%	-	-
Horiz. %	135.67%	47.63%	70.65%	-37.95%	153.18%	78.36%	100.00%	-
DPS	9.00	9.50	8.00	9.00	20.00	15.50	15.50	-8.65%
YoY %	-5.26%	18.75%	-11.11%	-55.00%	29.03%	0.00%	-	-
Horiz. %	58.06%	61.29%	51.61%	58.06%	129.03%	100.00%	100.00%	-
NAPS	1.43	1.18	1.12	0.66	0.85	2.14	1.97	-5.19%
YoY %	21.19%	5.36%	69.70%	-22.35%	-60.28%	8.63%	-	-
Horiz. %	72.59%	59.90%	56.85%	33.50%	43.15%	108.63%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 6,318,101
RPS	134.05	208.40	175.50	185.92	186.38	196.64	228.27	-8.48%
YoY %	-35.68%	18.75%	-5.60%	-0.25%	-5.22%	-13.86%	-	-
Horiz. %	58.72%	91.30%	76.88%	81.45%	81.65%	86.14%	100.00%	-
EPS	45.45	15.95	23.63	-12.79	51.90	26.71	34.13	4.88%
YoY %	184.95%	-32.50%	284.75%	-124.64%	94.31%	-21.74%	-	-
Horiz. %	133.17%	46.73%	69.24%	-37.47%	152.07%	78.26%	100.00%	-
DPS	9.04	9.54	8.04	9.10	20.34	15.83	15.92	-8.99%
YoY %	-5.24%	18.66%	-11.65%	-55.26%	28.49%	-0.57%	-	-
Horiz. %	56.78%	59.92%	50.50%	57.16%	127.76%	99.43%	100.00%	-
NAPS	1.436	1.1849	1.1231	0.6663	0.8633	2.1865	2.0151	-5.48%
YoY %	21.19%	5.50%	68.56%	-22.82%	-60.52%	8.51%	-	-
Horiz. %	71.26%	58.80%	55.73%	33.07%	42.84%	108.51%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	4.54	4.54	4.45	4.07	4.81	5.36	4.98	-
P/RPS	3.40	2.19	2.54	2.21	2.62	2.79	2.23	7.27%
YoY %	55.25%	-13.78%	14.93%	-15.65%	-6.09%	25.11%	-	-
Horiz. %	152.47%	98.21%	113.90%	99.10%	117.49%	125.11%	100.00%	-
P/EPS	10.03	28.57	18.88	-32.14	9.41	20.51	14.93	-6.41%
YoY %	-64.89%	51.32%	158.74%	-441.55%	-54.12%	37.37%	-	-
Horiz. %	67.18%	191.36%	126.46%	-215.27%	63.03%	137.37%	100.00%	-
EY	9.97	3.50	5.30	-3.11	10.62	4.88	6.70	6.84%
YoY %	184.86%	-33.96%	270.42%	-129.28%	117.62%	-27.16%	-	-
Horiz. %	148.81%	52.24%	79.10%	-46.42%	158.51%	72.84%	100.00%	-
DY	1.98	2.09	1.80	2.21	4.16	2.89	3.11	-7.24%
YoY %	-5.26%	16.11%	-18.55%	-46.88%	43.94%	-7.07%	-	-
Horiz. %	63.67%	67.20%	57.88%	71.06%	133.76%	92.93%	100.00%	-
P/NAPS	3.17	3.85	3.97	6.17	5.66	2.50	2.53	3.82%
YoY %	-17.66%	-3.02%	-35.66%	9.01%	126.40%	-1.19%	-	-
Horiz. %	125.30%	152.17%	156.92%	243.87%	223.72%	98.81%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	12/11/18	17/11/17	18/11/16	16/11/15	17/11/14	18/11/13	19/11/12	-
Price	4.49	4.44	4.37	4.17	4.70	5.46	4.93	-
P/RPS	3.36	2.14	2.50	2.26	2.56	2.84	2.21	7.22%
YoY %	57.01%	-14.40%	10.62%	-11.72%	-9.86%	28.51%	-	-
Horiz. %	152.04%	96.83%	113.12%	102.26%	115.84%	128.51%	100.00%	-
P/EPS	9.92	27.95	18.54	-32.93	9.20	20.89	14.78	-6.42%
YoY %	-64.51%	50.76%	156.30%	-457.93%	-55.96%	41.34%	-	-
Horiz. %	67.12%	189.11%	125.44%	-222.80%	62.25%	141.34%	100.00%	-
EY	10.08	3.58	5.39	-3.04	10.87	4.79	6.77	6.85%
YoY %	181.56%	-33.58%	277.30%	-127.97%	126.93%	-29.25%	-	-
Horiz. %	148.89%	52.88%	79.62%	-44.90%	160.56%	70.75%	100.00%	-
DY	2.00	2.14	1.83	2.16	4.26	2.84	3.14	-7.23%
YoY %	-6.54%	16.94%	-15.28%	-49.30%	50.00%	-9.55%	-	-
Horiz. %	63.69%	68.15%	58.28%	68.79%	135.67%	90.45%	100.00%	-
P/NAPS	3.14	3.76	3.90	6.32	5.53	2.55	2.50	3.87%
YoY %	-16.49%	-3.59%	-38.29%	14.29%	116.86%	2.00%	-	-
Horiz. %	125.60%	150.40%	156.00%	252.80%	221.20%	102.00%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: SMART ASIA CHEMICAL BHD

MQ Trader

MQ Trading Signals

2024-05-10 11:00:00

EMA 5

10 Mins

BUY

2024-05-10 10:00:00

EMA 5

5 Mins

BUY

2024-05-10 09:55:00

EMA 5

5 Mins

SELL

2024-05-10 09:50:00

EMA 5

5 Mins

BUY

2024-05-10 09:40:00

EMA 5

5 Mins

SELL

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

MYEG

MY E.G. SERVICES BHD

352

MPI

MALAYSIAN PACIFIC INDUSTRIES

349

PTRANS

PERAK TRANSIT BERHAD

346

HLIND

HONG LEONG INDUSTRIES BHD

343

VSTECS

VSTECS BERHAD

334

YTLPOWR

YTL POWER INTERNATIONAL BHD

307

SNS

SNS NETWORK TECHNOLOGY BERHAD

231

INARI

INARI AMERTRON BERHAD

223

PBBANK

PUBLIC BANK BHD

221

Daily Stocks

HSI-CXG

0.20

+0.035

181,957,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUT

0.15

-0.04

111,966,800

EDUSPEC-OR

0.005

0.00

75,002,700

MRCB

0.71

+0.02

68,390,300

PMHLDG

0.285

-0.01

63,886,400

TOPGLOV

0.945

+0.03

59,566,600

ICONIC

0.12

0.00

57,131,400

E&O-LR

0.055

+0.01

56,261,700

AHB

0.16

+0.015

53,608,100

More active Stocks

SBAGAN

5.61

+0.64

435,200

KLUANG

5.30

+0.49

130,800

KUCHAI

2.15

+0.32

1,139,100

NESTLE

128.80

+0.30

2,900

KOBAY

2.15

+0.22

6,321,200

HSI-CVK

1.42

+0.21

100

MCEHLDG

1.91

+0.20

6,025,900

MCEHLDG-WA

1.25

+0.16

1,740,700

SAM

5.53

+0.16

500,400

HSI-CVY

0.76

+0.16

75,000

More gainer Stocks

DLADY

32.48

-0.90

68,700

HEIM

23.60

-0.30

25,800

PPB

15.58

-0.22

199,000

AJI

19.08

-0.20

226,400

PETGAS

18.06

-0.20

43,200

ORIENT

6.97

-0.18

1,220,900

HSI-HS6

0.385

-0.18

247,700

KLK

22.74

-0.18

92,800

HSI-HUY

0.715

-0.155

21,300

MPI

30.86

-0.14

42,900

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