[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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 11:20:00

EMA 5

5 Mins

SELL

2024-04-29 10:55:00

EMA 5

5 Mins

BUY

2024-04-29 10:45:00

EMA 5

5 Mins

SELL

2024-04-29 10:20:00

ADX

5 Mins

BUY

2024-04-29 10:15:00

ADX

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 >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

967

MPI

MALAYSIAN PACIFIC INDUSTRIES

594

PTRANS

PERAK TRANSIT BERHAD

579

HLIND

HONG LEONG INDUSTRIES BHD

565

YTLPOWR

YTL POWER INTERNATIONAL BHD

440

MYEG

MY E.G. SERVICES BHD

395

CAPITALA

CAPITAL A BERHAD

317

YTL

YTL CORPORATION BHD

305

PBBANK

PUBLIC BANK BHD

249

Daily Stocks

HSI-CVZ

0.195

+0.025

248,007,200

HSI-HUS

0.075

-0.015

151,275,900

MYEG

0.91

-0.005

132,226,000

TWL

0.03

0.00

85,537,600

CAPITALA

0.795

+0.06

48,061,300

TOPGLOV

0.875

+0.045

34,611,800

HSI-CVA

0.29

+0.035

31,159,500

PWRWELL

0.46

+0.015

29,469,000

YTL

3.17

+0.14

28,284,600

YTLPOWR

4.78

+0.36

27,217,800

More active Stocks

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.78

+0.36

27,217,800

APOLLO

6.80

+0.31

89,100

MPI

29.78

+0.28

13,200

PBA

2.05

+0.23

2,265,800

SYNERGY

1.53

+0.20

3,200,600

HSI-CXD

1.27

+0.18

610,000

EUROSP

1.58

+0.18

6,000

CHINHIN

5.16

+0.16

122,800

DLADY

34.36

+0.16

8,000

More gainer Stocks

UTDPLT

24.42

-0.48

298,400

HSI-HS4

0.225

-0.255

16,000

HSI-HS3

0.385

-0.22

7,800

HSI-HUZ

0.505

-0.215

35,500

AIRPORT

10.00

-0.20

1,462,500

NESTLE

127.00

-0.20

32,800

PETDAG

21.70

-0.14

2,500

KUAISHO-C17

0.08

-0.12

58,800

SKYWLD-CD

0.05

-0.10

358,800

HLFG

16.74

-0.10

21,300

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