[IOICORP] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 2.83%
YoY- -73.2%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 14,806,700 14,064,500 9,003,400 7,360,000 7,869,700 11,776,200 10,521,000 5.85%
PBT 2,411,400 2,062,900 1,149,000 906,300 931,900 1,842,200 1,000,700 15.77%
Tax -551,900 -494,700 -263,300 -263,900 1,507,300 -248,800 -189,700 19.47%
NP 1,859,500 1,568,200 885,700 642,400 2,439,200 1,593,400 811,000 14.82%
-
NP to SH 1,832,600 1,533,000 872,000 654,900 2,443,900 1,578,700 790,800 15.02%
-
Tax Rate 22.89% 23.98% 22.92% 29.12% -161.74% 13.51% 18.96% -
Total Cost 12,947,200 12,496,300 8,117,700 6,717,600 5,430,500 10,182,800 9,710,000 4.90%
-
Net Worth 11,237,384 10,326,859 9,587,591 9,301,273 9,175,303 7,980,552 7,168,433 7.77%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 869,550 748,939 532,684 534,194 502,753 597,065 565,411 7.43%
Div Payout % 47.45% 48.85% 61.09% 81.57% 20.57% 37.82% 71.50% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 11,237,384 10,326,859 9,587,591 9,301,273 9,175,303 7,980,552 7,168,433 7.77%
NOSH 6,258,100 6,258,100 6,285,198 6,284,643 6,284,453 6,283,900 6,288,100 -0.07%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 12.56% 11.15% 9.84% 8.73% 30.99% 13.53% 7.71% -
ROE 16.31% 14.84% 9.10% 7.04% 26.64% 19.78% 11.03% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 238.49 226.08 143.68 117.11 125.22 187.40 167.32 6.08%
EPS 29.52 24.64 13.92 10.42 38.89 25.12 12.58 15.26%
DPS 14.00 12.00 8.50 8.50 8.00 9.50 9.00 7.63%
NAPS 1.81 1.66 1.53 1.48 1.46 1.27 1.14 8.00%
Adjusted Per Share Value based on latest NOSH - 6,284,643
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 236.60 224.74 143.87 117.61 125.75 188.18 168.12 5.85%
EPS 29.28 24.50 13.93 10.46 39.05 25.23 12.64 15.02%
DPS 13.89 11.97 8.51 8.54 8.03 9.54 9.03 7.43%
NAPS 1.7957 1.6502 1.532 1.4863 1.4661 1.2752 1.1455 7.77%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 4.05 3.73 4.37 4.61 4.45 4.54 4.40 -
P/RPS 1.70 1.65 3.04 3.94 3.55 2.42 2.63 -7.01%
P/EPS 13.72 15.14 31.40 44.24 11.44 18.07 34.99 -14.44%
EY 7.29 6.61 3.18 2.26 8.74 5.53 2.86 16.86%
DY 3.46 3.22 1.95 1.84 1.80 2.09 2.05 9.11%
P/NAPS 2.24 2.25 2.86 3.11 3.05 3.57 3.86 -8.66%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 23/02/22 23/02/21 18/02/20 20/02/19 23/02/18 20/02/17 -
Price 3.83 4.42 4.24 4.50 4.73 4.79 4.63 -
P/RPS 1.61 1.96 2.95 3.84 3.78 2.56 2.77 -8.64%
P/EPS 12.98 17.94 30.47 43.18 12.16 19.07 36.82 -15.94%
EY 7.71 5.58 3.28 2.32 8.22 5.24 2.72 18.95%
DY 3.66 2.71 2.00 1.89 1.69 1.98 1.94 11.15%
P/NAPS 2.12 2.66 2.77 3.04 3.24 3.77 4.06 -10.25%

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