[IOICORP] YoY TTM Result on 31-Dec-2012 [#2]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

21-Feb-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

31-Dec-2012 [#2]

Profit Trend

QoQ- -2.19%

YoY- 2.38%

Quarter Report

Quarterly Report 1212.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
TTM Result
Revenue	11,746,100	11,581,900	11,993,200	13,371,500	16,978,004	13,697,012	12,554,559	-1.10%
YoY %	1.42%	-3.43%	-10.31%	-21.24%	23.95%	9.10%	-	-
Horiz. %	93.56%	92.25%	95.53%	106.51%	135.23%	109.10%	100.00%	-
PBT	213,500	1,255,900	1,308,600	1,938,200	2,703,442	2,678,346	1,977,437	-30.98%
YoY %	-83.00%	-4.03%	-32.48%	-28.31%	0.94%	35.45%	-	-
Horiz. %	10.80%	63.51%	66.18%	98.02%	136.71%	135.45%	100.00%	-
Tax	-320,400	1,538,100	337,600	179,500	-614,349	-510,922	-454,385	-5.65%
YoY %	-120.83%	355.60%	88.08%	129.22%	-20.24%	-12.44%	-	-
Horiz. %	70.51%	-338.50%	-74.30%	-39.50%	135.20%	112.44%	100.00%	-
NP	-106,900	2,794,000	1,646,200	2,117,700	2,089,093	2,167,424	1,523,052	-
YoY %	-103.83%	69.72%	-22.26%	1.37%	-3.61%	42.31%	-	-
Horiz. %	-7.02%	183.45%	108.09%	139.04%	137.16%	142.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-116,000	2,780,400	1,627,400	2,088,900	2,040,333	2,114,434	1,464,024	-
YoY %	-104.17%	70.85%	-22.09%	2.38%	-3.50%	44.43%	-	-
Horiz. %	-7.92%	189.91%	111.16%	142.68%	139.36%	144.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	150.07%	-122.47%	-25.80%	-9.26%	22.72%	19.08%	22.98%	-
YoY %	222.54%	-374.69%	-178.62%	-140.76%	19.08%	-16.97%	-	-
Horiz. %	653.05%	-532.94%	-112.27%	-40.30%	98.87%	83.03%	100.00%	-
Total Cost	11,853,000	8,787,900	10,347,000	11,253,800	14,888,911	11,529,588	11,031,507	1.20%
YoY %	34.88%	-15.07%	-8.06%	-24.41%	29.14%	4.52%	-	-
Horiz. %	107.45%	79.66%	93.79%	102.02%	134.97%	104.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,785,820	5,437,419	4,474,671	13,163,175	12,144,648	11,043,089	9,810,454	-11.27%
YoY %	-11.98%	21.52%	-66.01%	8.39%	9.98%	12.56%	-	-
Horiz. %	48.78%	55.42%	45.61%	134.17%	123.79%	112.56%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Dividend
Div	505,578	1,046,198	1,054,537	993,525	1,027,132	1,148,994	715,305	-5.61%
YoY %	-51.67%	-0.79%	6.14%	-3.27%	-10.61%	60.63%	-	-
Horiz. %	70.68%	146.26%	147.42%	138.90%	143.59%	160.63%	100.00%	-
Div Payout %	0.00%	37.63%	64.80%	47.56%	50.34%	54.34%	48.86%	-
YoY %	0.00%	-41.93%	36.25%	-5.52%	-7.36%	11.22%	-	-
Horiz. %	0.00%	77.02%	132.62%	97.34%	103.03%	111.22%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Equity
Net Worth	4,785,820	5,437,419	4,474,671	13,163,175	12,144,648	11,043,089	9,810,454	-11.27%
YoY %	-11.98%	21.52%	-66.01%	8.39%	9.98%	12.56%	-	-
Horiz. %	48.78%	55.42%	45.61%	134.17%	123.79%	112.56%	100.00%	-
NOSH	6,297,132	6,322,580	6,392,388	6,389,891	6,425,739	6,383,288	5,981,984	0.85%
YoY %	-0.40%	-1.09%	0.04%	-0.56%	0.67%	6.71%	-	-
Horiz. %	105.27%	105.69%	106.86%	106.82%	107.42%	106.71%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Ratio Analysis
NP Margin	-0.91%	24.12%	13.73%	15.84%	12.30%	15.82%	12.13%	-
YoY %	-103.77%	75.67%	-13.32%	28.78%	-22.25%	30.42%	-	-
Horiz. %	-7.50%	198.85%	113.19%	130.59%	101.40%	130.42%	100.00%	-
ROE	-2.42%	51.13%	36.37%	15.87%	16.80%	19.15%	14.92%	-
YoY %	-104.73%	40.58%	129.17%	-5.54%	-12.27%	28.35%	-	-
Horiz. %	-16.22%	342.69%	243.77%	106.37%	112.60%	128.35%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Per Share
RPS	186.53	183.18	187.62	209.26	264.22	214.58	209.87	-1.94%
YoY %	1.83%	-2.37%	-10.34%	-20.80%	23.13%	2.24%	-	-
Horiz. %	88.88%	87.28%	89.40%	99.71%	125.90%	102.24%	100.00%	-
EPS	-1.84	43.98	25.46	32.69	31.75	33.12	24.47	-
YoY %	-104.18%	72.74%	-22.12%	2.96%	-4.14%	35.35%	-	-
Horiz. %	-7.52%	179.73%	104.05%	133.59%	129.75%	135.35%	100.00%	-
DPS	8.00	16.50	16.50	15.50	16.00	18.00	12.00	-6.53%
YoY %	-51.52%	0.00%	6.45%	-3.12%	-11.11%	50.00%	-	-
Horiz. %	66.67%	137.50%	137.50%	129.17%	133.33%	150.00%	100.00%	-
NAPS	0.76	0.86	0.70	2.06	1.89	1.73	1.64	-12.02%
YoY %	-11.63%	22.86%	-66.02%	8.99%	9.25%	5.49%	-	-
Horiz. %	46.34%	52.44%	42.68%	125.61%	115.24%	105.49%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 6,389,891
RPS	187.69	185.07	191.64	213.67	271.30	218.87	200.61	-1.10%
YoY %	1.42%	-3.43%	-10.31%	-21.24%	23.95%	9.10%	-	-
Horiz. %	93.56%	92.25%	95.53%	106.51%	135.24%	109.10%	100.00%	-
EPS	-1.85	44.43	26.00	33.38	32.60	33.79	23.39	-
YoY %	-104.16%	70.88%	-22.11%	2.39%	-3.52%	44.46%	-	-
Horiz. %	-7.91%	189.95%	111.16%	142.71%	139.38%	144.46%	100.00%	-
DPS	8.08	16.72	16.85	15.88	16.41	18.36	11.43	-5.61%
YoY %	-51.67%	-0.77%	6.11%	-3.23%	-10.62%	60.63%	-	-
Horiz. %	70.69%	146.28%	147.42%	138.93%	143.57%	160.63%	100.00%	-
NAPS	0.7647	0.8689	0.715	2.1034	1.9406	1.7646	1.5676	-11.27%
YoY %	-11.99%	21.52%	-66.01%	8.39%	9.97%	12.57%	-	-
Horiz. %	48.78%	55.43%	45.61%	134.18%	123.79%	112.57%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	-
Price	4.46	4.80	4.71	5.10	5.38	5.81	5.47	-
P/RPS	2.39	2.62	2.51	2.44	2.04	2.71	2.61	-1.45%
YoY %	-8.78%	4.38%	2.87%	19.61%	-24.72%	3.83%	-	-
Horiz. %	91.57%	100.38%	96.17%	93.49%	78.16%	103.83%	100.00%	-
P/EPS	-242.11	10.92	18.50	15.60	16.94	17.54	22.35	-
YoY %	-2,317.12%	-40.97%	18.59%	-7.91%	-3.42%	-21.52%	-	-
Horiz. %	-1,083.27%	48.86%	82.77%	69.80%	75.79%	78.48%	100.00%	-
EY	-0.41	9.16	5.41	6.41	5.90	5.70	4.47	-
YoY %	-104.48%	69.32%	-15.60%	8.64%	3.51%	27.52%	-	-
Horiz. %	-9.17%	204.92%	121.03%	143.40%	131.99%	127.52%	100.00%	-
DY	1.79	3.44	3.50	3.04	2.97	3.10	2.19	-3.30%
YoY %	-47.97%	-1.71%	15.13%	2.36%	-4.19%	41.55%	-	-
Horiz. %	81.74%	157.08%	159.82%	138.81%	135.62%	141.55%	100.00%	-
P/NAPS	5.87	5.58	6.73	2.48	2.85	3.36	3.34	9.84%
YoY %	5.20%	-17.09%	171.37%	-12.98%	-15.18%	0.60%	-	-
Horiz. %	175.75%	167.07%	201.50%	74.25%	85.33%	100.60%	100.00%	-

	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	19/02/16	13/02/15	25/02/14	21/02/13	23/02/12	16/02/11	10/02/10	-
Price	4.75	4.81	4.73	4.90	5.33	5.71	5.20	-
P/RPS	2.55	2.63	2.52	2.34	2.02	2.66	2.48	0.46%
YoY %	-3.04%	4.37%	7.69%	15.84%	-24.06%	7.26%	-	-
Horiz. %	102.82%	106.05%	101.61%	94.35%	81.45%	107.26%	100.00%	-
P/EPS	-257.86	10.94	18.58	14.99	16.79	17.24	21.25	-
YoY %	-2,457.04%	-41.12%	23.95%	-10.72%	-2.61%	-18.87%	-	-
Horiz. %	-1,213.46%	51.48%	87.44%	70.54%	79.01%	81.13%	100.00%	-
EY	-0.39	9.14	5.38	6.67	5.96	5.80	4.71	-
YoY %	-104.27%	69.89%	-19.34%	11.91%	2.76%	23.14%	-	-
Horiz. %	-8.28%	194.06%	114.23%	141.61%	126.54%	123.14%	100.00%	-
DY	1.68	3.43	3.49	3.16	3.00	3.15	2.31	-5.16%
YoY %	-51.02%	-1.72%	10.44%	5.33%	-4.76%	36.36%	-	-
Horiz. %	72.73%	148.48%	151.08%	136.80%	129.87%	136.36%	100.00%	-
P/NAPS	6.25	5.59	6.76	2.38	2.82	3.30	3.17	11.97%
YoY %	11.81%	-17.31%	184.03%	-15.60%	-14.55%	4.10%	-	-
Horiz. %	197.16%	176.34%	213.25%	75.08%	88.96%	104.10%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

335

HLIND

HONG LEONG INDUSTRIES BHD

320

PTRANS

PERAK TRANSIT BERHAD

314

TOPGLOV

TOP GLOVE CORPORATION BHD

212

YTLPOWR

YTL POWER INTERNATIONAL BHD

187

MBSB

MALAYSIA BUILDING SOCIETY BHD

166

GENTING

GENTING BHD

149

PBBANK

PUBLIC BANK BHD

136

GENM

GENTING MALAYSIA BERHAD

132

Daily Stocks

INGENIEU

0.095

0.00

464,155,100

HSI-CV8

0.165

0.00

190,129,700

HSI-HUZ

0.16

-0.02

147,816,000

INGENIEU-WB

0.02

0.00

125,672,200

HSI-CXG

0.255

0.00

59,153,000

AHB

0.17

+0.01

57,866,300

ICONIC-WA

0.03

-0.005

55,514,100

ASB

0.13

+0.005

55,213,400

JAKS

0.135

+0.01

54,410,600

MBSB

0.935

+0.045

53,711,000

More active Stocks

MPI

38.30

+1.70

293,000

HLIND

11.46

+0.38

25,600

ARKA

2.33

+0.31

230,600

GAMUDA

5.86

+0.28

5,681,800

TENAGA

12.80

+0.20

2,513,300

NESTLE

129.70

+0.20

10,400

GCB-C5

1.01

+0.195

50,000

PANAMY

19.66

+0.18

68,800

AMWAY

7.50

+0.17

6,100

PMETAL

5.36

+0.16

1,732,600

More gainer Stocks

HEIM

25.24

-0.36

18,100

ALLIANZ

23.04

-0.34

5,900

DLADY

32.80

-0.20

2,700

UTDPLT

25.72

-0.12

114,400

GESHEN

4.00

-0.12

82,200

KUAISHO-C17

0.08

-0.12

58,800

AJI

15.82

-0.12

23,500

PARAGON

3.30

-0.10

101,300

IDEAL

3.40

-0.10

3,000

ARMADA-C91

0.065

-0.085

50,700

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