[IOICORP] YoY TTM Result on 30-Sep-2021 [#1]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

24-Nov-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

30-Sep-2021 [#1]

Profit Trend

QoQ- -0.02%

YoY- 91.01%

Quarter Report

Quarterly report 2109.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	10,119,300	15,615,000	12,406,900	8,503,900	7,285,400	8,388,900	13,042,100	-4.13%
YoY %	-35.20%	25.86%	45.90%	16.73%	-13.15%	-35.68%	-	-
Horiz. %	77.59%	119.73%	95.13%	65.20%	55.86%	64.32%	100.00%	-
PBT	1,578,700	2,220,900	1,826,400	988,300	876,000	1,315,800	1,348,100	2.66%
YoY %	-28.92%	21.60%	84.80%	12.82%	-33.42%	-2.40%	-	-
Horiz. %	117.11%	164.74%	135.48%	73.31%	64.98%	97.60%	100.00%	-
Tax	-315,900	-568,700	-403,200	-251,500	-251,900	1,530,900	-331,200	-0.78%
YoY %	44.45%	-41.05%	-60.32%	0.16%	-116.45%	562.23%	-	-
Horiz. %	95.38%	171.71%	121.74%	75.94%	76.06%	-462.23%	100.00%	-
NP	1,262,800	1,652,200	1,423,200	736,800	624,100	2,846,700	1,016,900	3.67%
YoY %	-23.57%	16.09%	93.16%	18.06%	-78.08%	179.94%	-	-
Horiz. %	124.18%	162.47%	139.95%	72.46%	61.37%	279.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,250,700	1,615,200	1,394,000	729,800	636,900	2,844,300	998,400	3.82%
YoY %	-22.57%	15.87%	91.01%	14.59%	-77.61%	184.89%	-	-
Horiz. %	125.27%	161.78%	139.62%	73.10%	63.79%	284.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.01%	25.61%	22.08%	25.45%	28.76%	-116.35%	24.57%	-
YoY %	-21.87%	15.99%	-13.24%	-11.51%	124.72%	-573.54%	-	-
Horiz. %	81.44%	104.23%	89.87%	103.58%	117.05%	-473.54%	100.00%	-
Total Cost	8,856,500	13,962,800	10,983,700	7,767,100	6,661,300	5,542,200	12,025,200	-4.96%
YoY %	-36.57%	27.12%	41.41%	16.60%	20.19%	-53.91%	-	-
Horiz. %	73.65%	116.11%	91.34%	64.59%	55.39%	46.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,228,696	10,685,328	9,914,127	9,212,196	9,489,812	8,986,725	7,415,001	7.15%
YoY %	5.09%	7.78%	7.62%	-2.93%	5.60%	21.20%	-	-
Horiz. %	151.43%	144.10%	133.70%	124.24%	127.98%	121.20%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	682,815	870,300	657,667	502,081	502,764	565,573	597,254	2.25%
YoY %	-21.54%	32.33%	30.99%	-0.14%	-11.11%	-5.30%	-	-
Horiz. %	114.33%	145.72%	110.12%	84.06%	84.18%	94.70%	100.00%	-
Div Payout %	54.59%	53.88%	47.18%	68.80%	78.94%	19.88%	59.82%	-
YoY %	1.32%	14.20%	-31.42%	-12.85%	297.08%	-66.77%	-	-
Horiz. %	91.26%	90.07%	78.87%	115.01%	131.96%	33.23%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	11,228,696	10,685,328	9,914,127	9,212,196	9,489,812	8,986,725	7,415,001	7.15%
YoY %	5.09%	7.78%	7.62%	-2.93%	5.60%	21.20%	-	-
Horiz. %	151.43%	144.10%	133.70%	124.24%	127.98%	121.20%	100.00%	-
NOSH	6,258,100	6,258,100	6,258,100	6,285,038	6,284,643	6,284,423	6,283,900	-0.06%
YoY %	0.00%	0.00%	-0.43%	0.01%	0.00%	0.01%	-	-
Horiz. %	99.59%	99.59%	99.59%	100.02%	100.01%	100.01%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	12.48%	10.58%	11.47%	8.66%	8.57%	33.93%	7.80%	-
YoY %	17.96%	-7.76%	32.45%	1.05%	-74.74%	335.00%	-	-
Horiz. %	160.00%	135.64%	147.05%	111.03%	109.87%	435.00%	100.00%	-
ROE	11.14%	15.12%	14.06%	7.92%	6.71%	31.65%	13.46%	-
YoY %	-26.32%	7.54%	77.53%	18.03%	-78.80%	135.14%	-	-
Horiz. %	82.76%	112.33%	104.46%	58.84%	49.85%	235.14%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	163.12	251.35	198.98	135.70	115.92	133.49	207.55	-3.93%
YoY %	-35.10%	26.32%	46.63%	17.06%	-13.16%	-35.68%	-	-
Horiz. %	78.59%	121.10%	95.87%	65.38%	55.85%	64.32%	100.00%	-
EPS	20.16	26.00	22.36	11.65	10.13	45.26	15.89	4.04%
YoY %	-22.46%	16.28%	91.93%	15.00%	-77.62%	184.83%	-	-
Horiz. %	126.87%	163.62%	140.72%	73.32%	63.75%	284.83%	100.00%	-
DPS	11.00	14.00	10.50	8.00	8.00	9.00	9.50	2.47%
YoY %	-21.43%	33.33%	31.25%	0.00%	-11.11%	-5.26%	-	-
Horiz. %	115.79%	147.37%	110.53%	84.21%	84.21%	94.74%	100.00%	-
NAPS	1.81	1.72	1.59	1.47	1.51	1.43	1.18	7.38%
YoY %	5.23%	8.18%	8.16%	-2.65%	5.59%	21.19%	-	-
Horiz. %	153.39%	145.76%	134.75%	124.58%	127.97%	121.19%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 6,258,100
RPS	161.70	249.52	198.25	135.89	116.42	134.05	208.40	-4.13%
YoY %	-35.20%	25.86%	45.89%	16.72%	-13.15%	-35.68%	-	-
Horiz. %	77.59%	119.73%	95.13%	65.21%	55.86%	64.32%	100.00%	-
EPS	19.99	25.81	22.28	11.66	10.18	45.45	15.95	3.83%
YoY %	-22.55%	15.84%	91.08%	14.54%	-77.60%	184.95%	-	-
Horiz. %	125.33%	161.82%	139.69%	73.10%	63.82%	284.95%	100.00%	-
DPS	10.91	13.91	10.51	8.02	8.03	9.04	9.54	2.26%
YoY %	-21.57%	32.35%	31.05%	-0.12%	-11.17%	-5.24%	-	-
Horiz. %	114.36%	145.81%	110.17%	84.07%	84.17%	94.76%	100.00%	-
NAPS	1.7943	1.7074	1.5842	1.472	1.5164	1.436	1.1849	7.15%
YoY %	5.09%	7.78%	7.62%	-2.93%	5.60%	21.19%	-	-
Horiz. %	151.43%	144.10%	133.70%	124.23%	127.98%	121.19%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	3.98	3.77	3.77	4.46	4.43	4.54	4.54	-
P/RPS	2.44	1.50	1.89	3.29	3.82	3.40	2.19	1.81%
YoY %	62.67%	-20.63%	-42.55%	-13.87%	12.35%	55.25%	-	-
Horiz. %	111.42%	68.49%	86.30%	150.23%	174.43%	155.25%	100.00%	-
P/EPS	19.74	14.50	16.86	38.30	43.71	10.03	28.57	-5.97%
YoY %	36.14%	-14.00%	-55.98%	-12.38%	335.79%	-64.89%	-	-
Horiz. %	69.09%	50.75%	59.01%	134.06%	152.99%	35.11%	100.00%	-
EY	5.07	6.90	5.93	2.61	2.29	9.97	3.50	6.36%
YoY %	-26.52%	16.36%	127.20%	13.97%	-77.03%	184.86%	-	-
Horiz. %	144.86%	197.14%	169.43%	74.57%	65.43%	284.86%	100.00%	-
DY	2.76	3.71	2.79	1.79	1.81	1.98	2.09	4.74%
YoY %	-25.61%	32.97%	55.87%	-1.10%	-8.59%	-5.26%	-	-
Horiz. %	132.06%	177.51%	133.49%	85.65%	86.60%	94.74%	100.00%	-
P/NAPS	2.20	2.19	2.37	3.03	2.93	3.17	3.85	-8.90%
YoY %	0.46%	-7.59%	-21.78%	3.41%	-7.57%	-17.66%	-	-
Horiz. %	57.14%	56.88%	61.56%	78.70%	76.10%	82.34%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	28/11/23	25/11/22	24/11/21	16/11/20	26/11/19	12/11/18	17/11/17	-
Price	3.99	3.98	3.77	4.51	4.45	4.49	4.44	-
P/RPS	2.45	1.58	1.89	3.32	3.84	3.36	2.14	2.27%
YoY %	55.06%	-16.40%	-43.07%	-13.54%	14.29%	57.01%	-	-
Horiz. %	114.49%	73.83%	88.32%	155.14%	179.44%	157.01%	100.00%	-
P/EPS	19.79	15.31	16.86	38.73	43.91	9.92	27.95	-5.58%
YoY %	29.26%	-9.19%	-56.47%	-11.80%	342.64%	-64.51%	-	-
Horiz. %	70.81%	54.78%	60.32%	138.57%	157.10%	35.49%	100.00%	-
EY	5.05	6.53	5.93	2.58	2.28	10.08	3.58	5.89%
YoY %	-22.66%	10.12%	129.84%	13.16%	-77.38%	181.56%	-	-
Horiz. %	141.06%	182.40%	165.64%	72.07%	63.69%	281.56%	100.00%	-
DY	2.76	3.52	2.79	1.77	1.80	2.00	2.14	4.32%
YoY %	-21.59%	26.16%	57.63%	-1.67%	-10.00%	-6.54%	-	-
Horiz. %	128.97%	164.49%	130.37%	82.71%	84.11%	93.46%	100.00%	-
P/NAPS	2.20	2.31	2.37	3.07	2.95	3.14	3.76	-8.54%
YoY %	-4.76%	-2.53%	-22.80%	4.07%	-6.05%	-16.49%	-	-
Horiz. %	58.51%	61.44%	63.03%	81.65%	78.46%	83.51%	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