[IOICORP] YoY TTM Result on 31-Dec-2018 [#2]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

20-Feb-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Dec-2018 [#2]

Profit Trend

QoQ- -14.08%

YoY- 54.8%

Quarter Report

Quarterly report 1812.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
TTM Result
Revenue	14,064,500	9,003,400	7,360,000	7,869,700	11,776,200	10,521,000	11,746,100	3.04%
YoY %	56.21%	22.33%	-6.48%	-33.17%	11.93%	-10.43%	-	-
Horiz. %	119.74%	76.65%	62.66%	67.00%	100.26%	89.57%	100.00%	-
PBT	2,062,900	1,149,000	906,300	931,900	1,842,200	1,000,700	213,500	45.89%
YoY %	79.54%	26.78%	-2.75%	-49.41%	84.09%	368.71%	-	-
Horiz. %	966.23%	538.17%	424.50%	436.49%	862.86%	468.71%	100.00%	-
Tax	-494,700	-263,300	-263,900	1,507,300	-248,800	-189,700	-320,400	7.50%
YoY %	-87.88%	0.23%	-117.51%	705.83%	-31.15%	40.79%	-	-
Horiz. %	154.40%	82.18%	82.37%	-470.44%	77.65%	59.21%	100.00%	-
NP	1,568,200	885,700	642,400	2,439,200	1,593,400	811,000	-106,900	-
YoY %	77.06%	37.87%	-73.66%	53.08%	96.47%	858.65%	-	-
Horiz. %	-1,466.98%	-828.53%	-600.94%	-2,281.76%	-1,490.55%	-758.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,533,000	872,000	654,900	2,443,900	1,578,700	790,800	-116,000	-
YoY %	75.80%	33.15%	-73.20%	54.80%	99.63%	781.72%	-	-
Horiz. %	-1,321.55%	-751.72%	-564.57%	-2,106.81%	-1,360.95%	-681.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.98%	22.92%	29.12%	-161.74%	13.51%	18.96%	150.07%	-
YoY %	4.62%	-21.29%	118.00%	-1,297.19%	-28.74%	-87.37%	-	-
Horiz. %	15.98%	15.27%	19.40%	-107.78%	9.00%	12.63%	100.00%	-
Total Cost	12,496,300	8,117,700	6,717,600	5,430,500	10,182,800	9,710,000	11,853,000	0.88%
YoY %	53.94%	20.84%	23.70%	-46.67%	4.87%	-18.08%	-	-
Horiz. %	105.43%	68.49%	56.67%	45.82%	85.91%	81.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,326,859	9,587,591	9,301,273	9,175,303	7,980,552	7,168,433	4,785,820	13.66%
YoY %	7.71%	3.08%	1.37%	14.97%	11.33%	49.78%	-	-
Horiz. %	215.78%	200.33%	194.35%	191.72%	166.75%	149.78%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Dividend
Div	748,939	532,684	534,194	502,753	597,065	565,411	505,578	6.76%
YoY %	40.60%	-0.28%	6.25%	-15.80%	5.60%	11.83%	-	-
Horiz. %	148.14%	105.36%	105.66%	99.44%	118.10%	111.83%	100.00%	-
Div Payout %	48.85%	61.09%	81.57%	20.57%	37.82%	71.50%	0.00%	-
YoY %	-20.04%	-25.11%	296.55%	-45.61%	-47.10%	0.00%	-	-
Horiz. %	68.32%	85.44%	114.08%	28.77%	52.90%	100.00%	-	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Equity
Net Worth	10,326,859	9,587,591	9,301,273	9,175,303	7,980,552	7,168,433	4,785,820	13.66%
YoY %	7.71%	3.08%	1.37%	14.97%	11.33%	49.78%	-	-
Horiz. %	215.78%	200.33%	194.35%	191.72%	166.75%	149.78%	100.00%	-
NOSH	6,258,100	6,285,198	6,284,643	6,284,453	6,283,900	6,288,100	6,297,132	-0.10%
YoY %	-0.43%	0.01%	0.00%	0.01%	-0.07%	-0.14%	-	-
Horiz. %	99.38%	99.81%	99.80%	99.80%	99.79%	99.86%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Ratio Analysis
NP Margin	11.15%	9.84%	8.73%	30.99%	13.53%	7.71%	-0.91%	-
YoY %	13.31%	12.71%	-71.83%	129.05%	75.49%	947.25%	-	-
Horiz. %	-1,225.27%	-1,081.32%	-959.34%	-3,405.49%	-1,486.81%	-847.25%	100.00%	-
ROE	14.84%	9.10%	7.04%	26.64%	19.78%	11.03%	-2.42%	-
YoY %	63.08%	29.26%	-73.57%	34.68%	79.33%	555.79%	-	-
Horiz. %	-613.22%	-376.03%	-290.91%	-1,100.83%	-817.36%	-455.79%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Per Share
RPS	226.08	143.68	117.11	125.22	187.40	167.32	186.53	3.25%
YoY %	57.35%	22.69%	-6.48%	-33.18%	12.00%	-10.30%	-	-
Horiz. %	121.20%	77.03%	62.78%	67.13%	100.47%	89.70%	100.00%	-
EPS	24.64	13.92	10.42	38.89	25.12	12.58	-1.84	-
YoY %	77.01%	33.59%	-73.21%	54.82%	99.68%	783.70%	-	-
Horiz. %	-1,339.13%	-756.52%	-566.30%	-2,113.59%	-1,365.22%	-683.70%	100.00%	-
DPS	12.00	8.50	8.50	8.00	9.50	9.00	8.00	6.98%
YoY %	41.18%	0.00%	6.25%	-15.79%	5.56%	12.50%	-	-
Horiz. %	150.00%	106.25%	106.25%	100.00%	118.75%	112.50%	100.00%	-
NAPS	1.66	1.53	1.48	1.46	1.27	1.14	0.76	13.89%
YoY %	8.50%	3.38%	1.37%	14.96%	11.40%	50.00%	-	-
Horiz. %	218.42%	201.32%	194.74%	192.11%	167.11%	150.00%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 6,284,453
RPS	226.79	145.18	118.68	126.90	189.89	169.65	189.41	3.04%
YoY %	56.21%	22.33%	-6.48%	-33.17%	11.93%	-10.43%	-	-
Horiz. %	119.73%	76.65%	62.66%	67.00%	100.25%	89.57%	100.00%	-
EPS	24.72	14.06	10.56	39.41	25.46	12.75	-1.87	-
YoY %	75.82%	33.14%	-73.20%	54.79%	99.69%	781.82%	-	-
Horiz. %	-1,321.93%	-751.87%	-564.71%	-2,107.49%	-1,361.50%	-681.82%	100.00%	-
DPS	12.08	8.59	8.61	8.11	9.63	9.12	8.15	6.77%
YoY %	40.63%	-0.23%	6.17%	-15.78%	5.59%	11.90%	-	-
Horiz. %	148.22%	105.40%	105.64%	99.51%	118.16%	111.90%	100.00%	-
NAPS	1.6652	1.546	1.4998	1.4795	1.2869	1.1559	0.7717	13.66%
YoY %	7.71%	3.08%	1.37%	14.97%	11.33%	49.79%	-	-
Horiz. %	215.78%	200.34%	194.35%	191.72%	166.76%	149.79%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	-
Price	3.73	4.37	4.61	4.45	4.54	4.40	4.46	-
P/RPS	1.65	3.04	3.94	3.55	2.42	2.63	2.39	-5.98%
YoY %	-45.72%	-22.84%	10.99%	46.69%	-7.98%	10.04%	-	-
Horiz. %	69.04%	127.20%	164.85%	148.54%	101.26%	110.04%	100.00%	-
P/EPS	15.14	31.40	44.24	11.44	18.07	34.99	-242.11	-
YoY %	-51.78%	-29.02%	286.71%	-36.69%	-48.36%	114.45%	-	-
Horiz. %	-6.25%	-12.97%	-18.27%	-4.73%	-7.46%	-14.45%	100.00%	-
EY	6.61	3.18	2.26	8.74	5.53	2.86	-0.41	-
YoY %	107.86%	40.71%	-74.14%	58.05%	93.36%	797.56%	-	-
Horiz. %	-1,612.20%	-775.61%	-551.22%	-2,131.71%	-1,348.78%	-697.56%	100.00%	-
DY	3.22	1.95	1.84	1.80	2.09	2.05	1.79	10.27%
YoY %	65.13%	5.98%	2.22%	-13.88%	1.95%	14.53%	-	-
Horiz. %	179.89%	108.94%	102.79%	100.56%	116.76%	114.53%	100.00%	-
P/NAPS	2.25	2.86	3.11	3.05	3.57	3.86	5.87	-14.75%
YoY %	-21.33%	-8.04%	1.97%	-14.57%	-7.51%	-34.24%	-	-
Horiz. %	38.33%	48.72%	52.98%	51.96%	60.82%	65.76%	100.00%	-

	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	23/02/22	23/02/21	18/02/20	20/02/19	23/02/18	20/02/17	19/02/16	-
Price	4.42	4.24	4.50	4.73	4.79	4.63	4.75	-
P/RPS	1.96	2.95	3.84	3.78	2.56	2.77	2.55	-4.28%
YoY %	-33.56%	-23.18%	1.59%	47.66%	-7.58%	8.63%	-	-
Horiz. %	76.86%	115.69%	150.59%	148.24%	100.39%	108.63%	100.00%	-
P/EPS	17.94	30.47	43.18	12.16	19.07	36.82	-257.86	-
YoY %	-41.12%	-29.43%	255.10%	-36.23%	-48.21%	114.28%	-	-
Horiz. %	-6.96%	-11.82%	-16.75%	-4.72%	-7.40%	-14.28%	100.00%	-
EY	5.58	3.28	2.32	8.22	5.24	2.72	-0.39	-
YoY %	70.12%	41.38%	-71.78%	56.87%	92.65%	797.44%	-	-
Horiz. %	-1,430.77%	-841.03%	-594.87%	-2,107.69%	-1,343.59%	-697.44%	100.00%	-
DY	2.71	2.00	1.89	1.69	1.98	1.94	1.68	8.28%
YoY %	35.50%	5.82%	11.83%	-14.65%	2.06%	15.48%	-	-
Horiz. %	161.31%	119.05%	112.50%	100.60%	117.86%	115.48%	100.00%	-
P/NAPS	2.66	2.77	3.04	3.24	3.77	4.06	6.25	-13.25%
YoY %	-3.97%	-8.88%	-6.17%	-14.06%	-7.14%	-35.04%	-	-
Horiz. %	42.56%	44.32%	48.64%	51.84%	60.32%	64.96%	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