[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
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 14,064,500 9,003,400 7,360,000 7,869,700 11,776,200 10,521,000 11,746,100 3.04%
PBT 2,062,900 1,149,000 906,300 931,900 1,842,200 1,000,700 213,500 45.89%
Tax -494,700 -263,300 -263,900 1,507,300 -248,800 -189,700 -320,400 7.50%
NP 1,568,200 885,700 642,400 2,439,200 1,593,400 811,000 -106,900 -
-
NP to SH 1,533,000 872,000 654,900 2,443,900 1,578,700 790,800 -116,000 -
-
Tax Rate 23.98% 22.92% 29.12% -161.74% 13.51% 18.96% 150.07% -
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%
-
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%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 748,939 532,684 534,194 502,753 597,065 565,411 505,578 6.76%
Div Payout % 48.85% 61.09% 81.57% 20.57% 37.82% 71.50% 0.00% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
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%
NOSH 6,258,100 6,285,198 6,284,643 6,284,453 6,283,900 6,288,100 6,297,132 -0.10%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 11.15% 9.84% 8.73% 30.99% 13.53% 7.71% -0.91% -
ROE 14.84% 9.10% 7.04% 26.64% 19.78% 11.03% -2.42% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 226.08 143.68 117.11 125.22 187.40 167.32 186.53 3.25%
EPS 24.64 13.92 10.42 38.89 25.12 12.58 -1.84 -
DPS 12.00 8.50 8.50 8.00 9.50 9.00 8.00 6.98%
NAPS 1.66 1.53 1.48 1.46 1.27 1.14 0.76 13.89%
Adjusted Per Share Value based on latest NOSH - 6,284,453
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 224.74 143.87 117.61 125.75 188.18 168.12 187.69 3.04%
EPS 24.50 13.93 10.46 39.05 25.23 12.64 -1.85 -
DPS 11.97 8.51 8.54 8.03 9.54 9.03 8.08 6.76%
NAPS 1.6502 1.532 1.4863 1.4661 1.2752 1.1455 0.7647 13.66%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
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%
P/EPS 15.14 31.40 44.24 11.44 18.07 34.99 -242.11 -
EY 6.61 3.18 2.26 8.74 5.53 2.86 -0.41 -
DY 3.22 1.95 1.84 1.80 2.09 2.05 1.79 10.27%
P/NAPS 2.25 2.86 3.11 3.05 3.57 3.86 5.87 -14.75%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
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%
P/EPS 17.94 30.47 43.18 12.16 19.07 36.82 -257.86 -
EY 5.58 3.28 2.32 8.22 5.24 2.72 -0.39 -
DY 2.71 2.00 1.89 1.69 1.98 1.94 1.68 8.28%
P/NAPS 2.66 2.77 3.04 3.24 3.77 4.06 6.25 -13.25%

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
Post a Comment