[IOICORP] YoY TTM Result on 31-Dec-2022 [#2]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

28-Feb-2023

Admission Sponsor

Sponsor

Financial Year

30-Jun-2023

Quarter

31-Dec-2022 [#2]

Profit Trend

QoQ- 13.46%

YoY- 19.54%

Quarter Report

Quarterly report 2212.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
TTM Result
Revenue	9,212,100	14,806,700	14,064,500	9,003,400	7,360,000	7,869,700	11,776,200	-4.00%
YoY %	-37.78%	5.28%	56.21%	22.33%	-6.48%	-33.17%	-	-
Horiz. %	78.23%	125.73%	119.43%	76.45%	62.50%	66.83%	100.00%	-
PBT	1,139,600	2,411,400	2,062,900	1,149,000	906,300	931,900	1,842,200	-7.68%
YoY %	-52.74%	16.89%	79.54%	26.78%	-2.75%	-49.41%	-	-
Horiz. %	61.86%	130.90%	111.98%	62.37%	49.20%	50.59%	100.00%	-
Tax	-252,800	-551,900	-494,700	-263,300	-263,900	1,507,300	-248,800	0.26%
YoY %	54.19%	-11.56%	-87.88%	0.23%	-117.51%	705.83%	-	-
Horiz. %	101.61%	221.82%	198.83%	105.83%	106.07%	-605.83%	100.00%	-
NP	886,800	1,859,500	1,568,200	885,700	642,400	2,439,200	1,593,400	-9.30%
YoY %	-52.31%	18.58%	77.06%	37.87%	-73.66%	53.08%	-	-
Horiz. %	55.65%	116.70%	98.42%	55.59%	40.32%	153.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	874,000	1,832,600	1,533,000	872,000	654,900	2,443,900	1,578,700	-9.38%
YoY %	-52.31%	19.54%	75.80%	33.15%	-73.20%	54.80%	-	-
Horiz. %	55.36%	116.08%	97.11%	55.24%	41.48%	154.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.18%	22.89%	23.98%	22.92%	29.12%	-161.74%	13.51%	-
YoY %	-3.10%	-4.55%	4.62%	-21.29%	118.00%	-1,297.19%	-	-
Horiz. %	164.17%	169.43%	177.50%	169.65%	215.54%	-1,197.19%	100.00%	-
Total Cost	8,325,300	12,947,200	12,496,300	8,117,700	6,717,600	5,430,500	10,182,800	-3.29%
YoY %	-35.70%	3.61%	53.94%	20.84%	23.70%	-46.67%	-	-
Horiz. %	81.76%	127.15%	122.72%	79.72%	65.97%	53.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,538,882	11,237,384	10,326,859	9,587,591	9,301,273	9,175,303	7,980,552	6.33%
YoY %	2.68%	8.82%	7.71%	3.08%	1.37%	14.97%	-	-
Horiz. %	144.59%	140.81%	129.40%	120.14%	116.55%	114.97%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	589,471	869,550	748,939	532,684	534,194	502,753	597,065	-0.21%
YoY %	-32.21%	16.10%	40.60%	-0.28%	6.25%	-15.80%	-	-
Horiz. %	98.73%	145.64%	125.44%	89.22%	89.47%	84.20%	100.00%	-
Div Payout %	67.45%	47.45%	48.85%	61.09%	81.57%	20.57%	37.82%	-
YoY %	42.15%	-2.87%	-20.04%	-25.11%	296.55%	-45.61%	-	-
Horiz. %	178.34%	125.46%	129.16%	161.53%	215.68%	54.39%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	11,538,882	11,237,384	10,326,859	9,587,591	9,301,273	9,175,303	7,980,552	6.33%
YoY %	2.68%	8.82%	7.71%	3.08%	1.37%	14.97%	-	-
Horiz. %	144.59%	140.81%	129.40%	120.14%	116.55%	114.97%	100.00%	-
NOSH	6,258,100	6,258,100	6,258,100	6,285,198	6,284,643	6,284,453	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%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	9.63%	12.56%	11.15%	9.84%	8.73%	30.99%	13.53%	-
YoY %	-23.33%	12.65%	13.31%	12.71%	-71.83%	129.05%	-	-
Horiz. %	71.18%	92.83%	82.41%	72.73%	64.52%	229.05%	100.00%	-
ROE	7.57%	16.31%	14.84%	9.10%	7.04%	26.64%	19.78%	-
YoY %	-53.59%	9.91%	63.08%	29.26%	-73.57%	34.68%	-	-
Horiz. %	38.27%	82.46%	75.03%	46.01%	35.59%	134.68%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	148.49	238.49	226.08	143.68	117.11	125.22	187.40	-3.80%
YoY %	-37.74%	5.49%	57.35%	22.69%	-6.48%	-33.18%	-	-
Horiz. %	79.24%	127.26%	120.64%	76.67%	62.49%	66.82%	100.00%	-
EPS	14.09	29.52	24.64	13.92	10.42	38.89	25.12	-9.18%
YoY %	-52.27%	19.81%	77.01%	33.59%	-73.21%	54.82%	-	-
Horiz. %	56.09%	117.52%	98.09%	55.41%	41.48%	154.82%	100.00%	-
DPS	9.50	14.00	12.00	8.50	8.50	8.00	9.50	0.00%
YoY %	-32.14%	16.67%	41.18%	0.00%	6.25%	-15.79%	-	-
Horiz. %	100.00%	147.37%	126.32%	89.47%	89.47%	84.21%	100.00%	-
NAPS	1.86	1.81	1.66	1.53	1.48	1.46	1.27	6.56%
YoY %	2.76%	9.04%	8.50%	3.38%	1.37%	14.96%	-	-
Horiz. %	146.46%	142.52%	130.71%	120.47%	116.54%	114.96%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 6,258,100
RPS	147.20	236.60	224.74	143.87	117.61	125.75	188.18	-4.00%
YoY %	-37.79%	5.28%	56.21%	22.33%	-6.47%	-33.18%	-	-
Horiz. %	78.22%	125.73%	119.43%	76.45%	62.50%	66.82%	100.00%	-
EPS	13.97	29.28	24.50	13.93	10.46	39.05	25.23	-9.37%
YoY %	-52.29%	19.51%	75.88%	33.17%	-73.21%	54.78%	-	-
Horiz. %	55.37%	116.05%	97.11%	55.21%	41.46%	154.78%	100.00%	-
DPS	9.42	13.89	11.97	8.51	8.54	8.03	9.54	-0.21%
YoY %	-32.18%	16.04%	40.66%	-0.35%	6.35%	-15.83%	-	-
Horiz. %	98.74%	145.60%	125.47%	89.20%	89.52%	84.17%	100.00%	-
NAPS	1.8438	1.7957	1.6502	1.532	1.4863	1.4661	1.2752	6.33%
YoY %	2.68%	8.82%	7.72%	3.07%	1.38%	14.97%	-	-
Horiz. %	144.59%	140.82%	129.41%	120.14%	116.55%	114.97%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	3.93	4.05	3.73	4.37	4.61	4.45	4.54	-
P/RPS	2.65	1.70	1.65	3.04	3.94	3.55	2.42	1.52%
YoY %	55.88%	3.03%	-45.72%	-22.84%	10.99%	46.69%	-	-
Horiz. %	109.50%	70.25%	68.18%	125.62%	162.81%	146.69%	100.00%	-
P/EPS	27.90	13.72	15.14	31.40	44.24	11.44	18.07	7.50%
YoY %	103.35%	-9.38%	-51.78%	-29.02%	286.71%	-36.69%	-	-
Horiz. %	154.40%	75.93%	83.79%	173.77%	244.83%	63.31%	100.00%	-
EY	3.58	7.29	6.61	3.18	2.26	8.74	5.53	-6.98%
YoY %	-50.89%	10.29%	107.86%	40.71%	-74.14%	58.05%	-	-
Horiz. %	64.74%	131.83%	119.53%	57.50%	40.87%	158.05%	100.00%	-
DY	2.42	3.46	3.22	1.95	1.84	1.80	2.09	2.47%
YoY %	-30.06%	7.45%	65.13%	5.98%	2.22%	-13.88%	-	-
Horiz. %	115.79%	165.55%	154.07%	93.30%	88.04%	86.12%	100.00%	-
P/NAPS	2.11	2.24	2.25	2.86	3.11	3.05	3.57	-8.38%
YoY %	-5.80%	-0.44%	-21.33%	-8.04%	1.97%	-14.57%	-	-
Horiz. %	59.10%	62.75%	63.03%	80.11%	87.11%	85.43%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	23/02/24	28/02/23	23/02/22	23/02/21	18/02/20	20/02/19	23/02/18	-
Price	3.99	3.83	4.42	4.24	4.50	4.73	4.79	-
P/RPS	2.69	1.61	1.96	2.95	3.84	3.78	2.56	0.82%
YoY %	67.08%	-17.86%	-33.56%	-23.18%	1.59%	47.66%	-	-
Horiz. %	105.08%	62.89%	76.56%	115.23%	150.00%	147.66%	100.00%	-
P/EPS	28.32	12.98	17.94	30.47	43.18	12.16	19.07	6.80%
YoY %	118.18%	-27.65%	-41.12%	-29.43%	255.10%	-36.23%	-	-
Horiz. %	148.51%	68.07%	94.07%	159.78%	226.43%	63.77%	100.00%	-
EY	3.53	7.71	5.58	3.28	2.32	8.22	5.24	-6.36%
YoY %	-54.22%	38.17%	70.12%	41.38%	-71.78%	56.87%	-	-
Horiz. %	67.37%	147.14%	106.49%	62.60%	44.27%	156.87%	100.00%	-
DY	2.38	3.66	2.71	2.00	1.89	1.69	1.98	3.11%
YoY %	-34.97%	35.06%	35.50%	5.82%	11.83%	-14.65%	-	-
Horiz. %	120.20%	184.85%	136.87%	101.01%	95.45%	85.35%	100.00%	-
P/NAPS	2.15	2.12	2.66	2.77	3.04	3.24	3.77	-8.93%
YoY %	1.42%	-20.30%	-3.97%	-8.88%	-6.17%	-14.06%	-	-
Horiz. %	57.03%	56.23%	70.56%	73.47%	80.64%	85.94%	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 - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 15:05:00

EMA 5

5 Mins

BUY

2024-05-14 15:05:00

MACD/RSI

5 Mins

BUY

2024-05-14 15:05:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-14 15:00:00

EMA 5

Hourly

BUY

2024-05-14 15:00:00

EMA 5

30 Mins

BUY

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

SENDAI

EVERSENDAI CORPORATION BERHAD

378

GENTING

GENTING BHD

340

YTLPOWR

YTL POWER INTERNATIONAL BHD

337

PTRANS

PERAK TRANSIT BERHAD

330

MPI

MALAYSIAN PACIFIC INDUSTRIES

325

HLIND

HONG LEONG INDUSTRIES BHD

323

GENM

GENTING MALAYSIA BERHAD

269

TOPGLOV

TOP GLOVE CORPORATION BHD

249

PBBANK

PUBLIC BANK BHD

238

Daily Stocks

HSI-CXG

0.21

0.00

278,346,500

MMAG-WC

0.145

-0.01

177,351,700

INIX-OR

0.02

0.00

141,839,900

FPHB

0.41

+0.17

140,846,700

HSI-HUZ

0.235

-0.005

108,254,200

EDUSPEC-OR

0.005

0.00

75,002,700

MMAG

0.38

+0.005

73,026,000

PMHLDG

0.33

+0.045

61,836,500

E&O-LR

0.055

+0.01

56,261,700

HSI-CT2

0.10

0.00

49,853,800

More active Stocks

PTT

1.91

+0.34

3,057,100

MPI

32.42

+0.34

259,300

UTDPLT

25.60

+0.24

257,700

MTEC

1.35

+0.18

14,368,700

CRESNDO

3.63

+0.18

890,800

CANONE

3.20

+0.18

253,800

FPHB

0.41

+0.17

140,846,700

PIE

6.06

+0.15

735,800

HSI-CV5

1.09

+0.15

11,600

YTL

3.53

+0.14

21,624,200

More gainer Stocks

ALLIANZ

21.38

-0.38

66,800

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

KOBAY

2.31

-0.18

4,650,800

GESHEN

4.12

-0.18

146,300

HLFG

17.58

-0.14

124,800

APOLLO

6.86

-0.13

12,600

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

20.18

-0.10

5,000

DXN-CM

0.055

-0.095

50,000

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