[IOICORP] YoY TTM Result on 31-Mar-2012 [#3]

Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -5.13%
YoY- -12.89%
Quarter Report
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 11,440,700 12,018,500 12,666,800 16,217,045 14,889,944 12,605,480 16,038,083 -5.47%
PBT 686,700 1,343,800 1,703,600 2,581,978 2,749,942 2,545,376 1,793,466 -14.77%
Tax -267,300 1,923,000 429,300 -614,091 -472,232 -520,345 -575,126 -11.98%
NP 419,400 3,266,800 2,132,900 1,967,887 2,277,710 2,025,031 1,218,340 -16.27%
-
NP to SH 415,800 3,236,200 2,104,700 1,935,623 2,222,126 1,975,680 1,093,732 -14.88%
-
Tax Rate 38.93% -143.10% -25.20% 23.78% 17.17% 20.44% 32.07% -
Total Cost 11,021,300 8,751,700 10,533,900 14,249,158 12,612,234 10,580,449 14,819,743 -4.81%
-
Net Worth 5,034,576 5,727,894 13,284,858 12,208,616 11,340,260 10,405,805 7,591,009 -6.61%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 1,046,198 1,054,537 993,525 1,027,132 1,148,994 537,391 957,461 1.48%
Div Payout % 251.61% 32.59% 47.21% 53.06% 51.71% 27.20% 87.54% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 5,034,576 5,727,894 13,284,858 12,208,616 11,340,260 10,405,805 7,591,009 -6.61%
NOSH 6,372,881 6,364,327 6,386,951 6,425,587 6,406,926 6,383,929 5,930,476 1.20%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.67% 27.18% 16.84% 12.13% 15.30% 16.06% 7.60% -
ROE 8.26% 56.50% 15.84% 15.85% 19.60% 18.99% 14.41% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 179.52 188.84 198.32 252.38 232.40 197.46 270.44 -6.59%
EPS 6.52 50.85 32.95 30.12 34.68 30.95 18.44 -15.90%
DPS 16.50 16.50 15.50 16.00 18.00 8.42 16.00 0.51%
NAPS 0.79 0.90 2.08 1.90 1.77 1.63 1.28 -7.72%
Adjusted Per Share Value based on latest NOSH - 6,425,587
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 184.48 193.80 204.25 261.50 240.10 203.26 258.61 -5.47%
EPS 6.70 52.18 33.94 31.21 35.83 31.86 17.64 -14.89%
DPS 16.87 17.00 16.02 16.56 18.53 8.67 15.44 1.48%
NAPS 0.8118 0.9236 2.1422 1.9686 1.8286 1.6779 1.224 -6.61%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 4.59 4.80 4.68 5.34 5.76 5.39 3.80 -
P/RPS 2.56 2.54 2.36 2.12 2.48 2.73 1.41 10.44%
P/EPS 70.35 9.44 14.20 17.73 16.61 17.42 20.60 22.70%
EY 1.42 10.59 7.04 5.64 6.02 5.74 4.85 -18.50%
DY 3.59 3.44 3.31 3.00 3.13 1.56 4.21 -2.61%
P/NAPS 5.81 5.33 2.25 2.81 3.25 3.31 2.97 11.82%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 14/05/15 22/05/14 21/05/13 30/05/12 16/05/11 14/05/10 15/05/09 -
Price 4.21 5.19 5.35 5.23 5.19 5.39 4.44 -
P/RPS 2.35 2.75 2.70 2.07 2.23 2.73 1.64 6.17%
P/EPS 64.53 10.21 16.24 17.36 14.96 17.42 24.07 17.85%
EY 1.55 9.80 6.16 5.76 6.68 5.74 4.15 -15.13%
DY 3.92 3.18 2.90 3.06 3.47 1.56 3.60 1.42%
P/NAPS 5.33 5.77 2.57 2.75 2.93 3.31 3.47 7.41%

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