[IOICORP] YoY TTM Result on 31-Mar-2018 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

16-May-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Mar-2018 [#3]

Profit Trend

QoQ- 111.71%

YoY- 811.43%

Quarter Report

Quarterly report 1803.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	9,829,600	7,502,800	7,449,500	10,614,800	9,992,100	11,853,400	11,440,700	-2.49%
YoY %	31.01%	0.72%	-29.82%	6.23%	-15.70%	3.61%	-	-
Horiz. %	85.92%	65.58%	65.11%	92.78%	87.34%	103.61%	100.00%	-
PBT	1,572,300	593,500	866,600	1,880,900	558,300	1,159,400	686,700	14.79%
YoY %	164.92%	-31.51%	-53.93%	236.90%	-51.85%	68.84%	-	-
Horiz. %	228.96%	86.43%	126.20%	273.90%	81.30%	168.84%	100.00%	-
Tax	-286,800	-188,200	-258,300	1,478,000	-173,900	-344,800	-267,300	1.17%
YoY %	-52.39%	27.14%	-117.48%	949.91%	49.56%	-28.99%	-	-
Horiz. %	107.30%	70.41%	96.63%	-552.94%	65.06%	128.99%	100.00%	-
NP	1,285,500	405,300	608,300	3,358,900	384,400	814,600	419,400	20.50%
YoY %	217.17%	-33.37%	-81.89%	773.80%	-52.81%	94.23%	-	-
Horiz. %	306.51%	96.64%	145.04%	800.88%	91.65%	194.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,273,200	409,200	620,900	3,342,200	366,700	801,400	415,800	20.48%
YoY %	211.14%	-34.10%	-81.42%	811.43%	-54.24%	92.74%	-	-
Horiz. %	306.20%	98.41%	149.33%	803.80%	88.19%	192.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.24%	31.71%	29.81%	-78.58%	31.15%	29.74%	38.93%	-
YoY %	-42.48%	6.37%	137.94%	-352.26%	4.74%	-23.61%	-	-
Horiz. %	46.85%	81.45%	76.57%	-201.85%	80.02%	76.39%	100.00%	-
Total Cost	8,544,100	7,097,500	6,841,200	7,255,900	9,607,700	11,038,800	11,021,300	-4.15%
YoY %	20.38%	3.75%	-5.72%	-24.48%	-12.96%	0.16%	-	-
Horiz. %	77.52%	64.40%	62.07%	65.84%	87.17%	100.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,710,439	8,921,291	9,238,353	9,111,655	7,168,319	5,228,720	5,034,576	11.55%
YoY %	8.85%	-3.43%	1.39%	27.11%	37.10%	3.86%	-	-
Horiz. %	192.88%	177.20%	183.50%	180.98%	142.38%	103.86%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	532,684	534,194	502,753	597,065	565,411	505,578	1,046,198	-10.63%
YoY %	-0.28%	6.25%	-15.80%	5.60%	11.83%	-51.67%	-	-
Horiz. %	50.92%	51.06%	48.06%	57.07%	54.04%	48.33%	100.00%	-
Div Payout %	41.84%	130.55%	80.97%	17.86%	154.19%	63.09%	251.61%	-
YoY %	-67.95%	61.23%	353.36%	-88.42%	144.40%	-74.93%	-	-
Horiz. %	16.63%	51.89%	32.18%	7.10%	61.28%	25.07%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	9,710,439	8,921,291	9,238,353	9,111,655	7,168,319	5,228,720	5,034,576	11.55%
YoY %	8.85%	-3.43%	1.39%	27.11%	37.10%	3.86%	-	-
Horiz. %	192.88%	177.20%	183.50%	180.98%	142.38%	103.86%	100.00%	-
NOSH	6,285,198	6,285,038	6,284,593	6,284,286	6,288,000	6,299,663	6,372,881	-0.23%
YoY %	0.00%	0.01%	0.00%	-0.06%	-0.19%	-1.15%	-	-
Horiz. %	98.62%	98.62%	98.61%	98.61%	98.67%	98.85%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	13.08%	5.40%	8.17%	31.64%	3.85%	6.87%	3.67%	-
YoY %	142.22%	-33.90%	-74.18%	721.82%	-43.96%	87.19%	-	-
Horiz. %	356.40%	147.14%	222.62%	862.13%	104.90%	187.19%	100.00%	-
ROE	13.11%	4.59%	6.72%	36.68%	5.12%	15.33%	8.26%	-
YoY %	185.62%	-31.70%	-81.68%	616.41%	-66.60%	85.59%	-	-
Horiz. %	158.72%	55.57%	81.36%	444.07%	61.99%	185.59%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	156.90	119.42	118.54	168.92	158.91	188.16	179.52	-2.21%
YoY %	31.39%	0.74%	-29.82%	6.30%	-15.55%	4.81%	-	-
Horiz. %	87.40%	66.52%	66.03%	94.10%	88.52%	104.81%	100.00%	-
EPS	20.32	6.51	9.88	53.19	5.83	12.72	6.52	20.83%
YoY %	212.14%	-34.11%	-81.43%	812.35%	-54.17%	95.09%	-	-
Horiz. %	311.66%	99.85%	151.53%	815.80%	89.42%	195.09%	100.00%	-
DPS	8.50	8.50	8.00	9.50	9.00	8.00	16.50	-10.45%
YoY %	0.00%	6.25%	-15.79%	5.56%	12.50%	-51.52%	-	-
Horiz. %	51.52%	51.52%	48.48%	57.58%	54.55%	48.48%	100.00%	-
NAPS	1.55	1.42	1.47	1.45	1.14	0.83	0.79	11.87%
YoY %	9.15%	-3.40%	1.38%	27.19%	37.35%	5.06%	-	-
Horiz. %	196.20%	179.75%	186.08%	183.54%	144.30%	105.06%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 6,284,286
RPS	157.07	119.89	119.04	169.62	159.67	189.41	182.81	-2.49%
YoY %	31.01%	0.71%	-29.82%	6.23%	-15.70%	3.61%	-	-
Horiz. %	85.92%	65.58%	65.12%	92.78%	87.34%	103.61%	100.00%	-
EPS	20.34	6.54	9.92	53.41	5.86	12.81	6.64	20.49%
YoY %	211.01%	-34.07%	-81.43%	811.43%	-54.25%	92.92%	-	-
Horiz. %	306.33%	98.49%	149.40%	804.37%	88.25%	192.92%	100.00%	-
DPS	8.51	8.54	8.03	9.54	9.03	8.08	16.72	-10.63%
YoY %	-0.35%	6.35%	-15.83%	5.65%	11.76%	-51.67%	-	-
Horiz. %	50.90%	51.08%	48.03%	57.06%	54.01%	48.33%	100.00%	-
NAPS	1.5517	1.4256	1.4762	1.456	1.1454	0.8355	0.8045	11.55%
YoY %	8.85%	-3.43%	1.39%	27.12%	37.09%	3.85%	-	-
Horiz. %	192.88%	177.20%	183.49%	180.98%	142.37%	103.85%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	4.19	4.00	4.46	4.79	4.65	4.57	4.59	-
P/RPS	2.67	3.35	3.76	2.84	2.93	2.43	2.56	0.70%
YoY %	-20.30%	-10.90%	32.39%	-3.07%	20.58%	-5.08%	-	-
Horiz. %	104.30%	130.86%	146.87%	110.94%	114.45%	94.92%	100.00%	-
P/EPS	20.62	61.41	45.14	9.01	79.74	35.92	70.35	-18.48%
YoY %	-66.42%	36.04%	401.00%	-88.70%	121.99%	-48.94%	-	-
Horiz. %	29.31%	87.29%	64.16%	12.81%	113.35%	51.06%	100.00%	-
EY	4.85	1.63	2.22	11.10	1.25	2.78	1.42	22.69%
YoY %	197.55%	-26.58%	-80.00%	788.00%	-55.04%	95.77%	-	-
Horiz. %	341.55%	114.79%	156.34%	781.69%	88.03%	195.77%	100.00%	-
DY	2.03	2.13	1.79	1.98	1.94	1.75	3.59	-9.05%
YoY %	-4.69%	18.99%	-9.60%	2.06%	10.86%	-51.25%	-	-
Horiz. %	56.55%	59.33%	49.86%	55.15%	54.04%	48.75%	100.00%	-
P/NAPS	2.70	2.82	3.03	3.30	4.08	5.51	5.81	-11.97%
YoY %	-4.26%	-6.93%	-8.18%	-19.12%	-25.95%	-5.16%	-	-
Horiz. %	46.47%	48.54%	52.15%	56.80%	70.22%	94.84%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	21/05/21	27/05/20	21/05/19	16/05/18	16/05/17	18/05/16	14/05/15	-
Price	4.10	4.50	4.22	4.75	4.64	4.18	4.21	-
P/RPS	2.61	3.77	3.56	2.81	2.92	2.22	2.35	1.76%
YoY %	-30.77%	5.90%	26.69%	-3.77%	31.53%	-5.53%	-	-
Horiz. %	111.06%	160.43%	151.49%	119.57%	124.26%	94.47%	100.00%	-
P/EPS	20.17	69.09	42.71	8.93	79.56	32.86	64.53	-17.60%
YoY %	-70.81%	61.77%	378.28%	-88.78%	142.12%	-49.08%	-	-
Horiz. %	31.26%	107.07%	66.19%	13.84%	123.29%	50.92%	100.00%	-
EY	4.96	1.45	2.34	11.20	1.26	3.04	1.55	21.37%
YoY %	242.07%	-38.03%	-79.11%	788.89%	-58.55%	96.13%	-	-
Horiz. %	320.00%	93.55%	150.97%	722.58%	81.29%	196.13%	100.00%	-
DY	2.07	1.89	1.90	2.00	1.94	1.91	3.92	-10.08%
YoY %	9.52%	-0.53%	-5.00%	3.09%	1.57%	-51.28%	-	-
Horiz. %	52.81%	48.21%	48.47%	51.02%	49.49%	48.72%	100.00%	-
P/NAPS	2.65	3.17	2.87	3.28	4.07	5.04	5.33	-10.98%
YoY %	-16.40%	10.45%	-12.50%	-19.41%	-19.25%	-5.44%	-	-
Horiz. %	49.72%	59.47%	53.85%	61.54%	76.36%	94.56%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

New IPO: FARM PRICE HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-04-29 14:40:00

EMA 5

5 Mins

BUY

2024-04-29 12:40:00

EMA 5

10 Mins

SELL

2024-04-29 12:15:00

EMA 5

5 Mins

SELL

2024-04-29 12:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-29 12:10:00

TURTLE SYSTEM 55

10 Mins

SELL

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

OPENSYS

OPENSYS (M) BHD

857

PTRANS

PERAK TRANSIT BERHAD

555

MPI

MALAYSIAN PACIFIC INDUSTRIES

554

YTLPOWR

YTL POWER INTERNATIONAL BHD

541

HLIND

HONG LEONG INDUSTRIES BHD

526

MYEG

MY E.G. SERVICES BHD

433

YTL

YTL CORPORATION BHD

359

CAPITALA

CAPITAL A BERHAD

320

SAPNRG

SAPURA ENERGY BERHAD

255

Daily Stocks

HSI-CVZ

0.17

0.00

277,175,400

HSI-HUS

0.085

-0.005

203,790,600

MYEG

0.91

-0.005

166,492,500

TWL

0.03

0.00

93,375,900

BPURI

0.075

0.00

91,592,600

CAPITALA

0.785

+0.05

58,641,800

TOPGLOV

0.88

+0.05

48,922,900

YTL

3.20

+0.17

44,604,700

0.12

+0.01

43,210,400

YTLPOWR

4.81

+0.39

42,663,900

More active Stocks

MPI

29.92

+0.42

18,000

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.81

+0.39

42,663,900

APOLLO

6.87

+0.38

140,800

CHINHIN

5.22

+0.22

162,300

YTLPOWR-C36

1.03

+0.205

559,200

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

HLBANK

19.44

+0.18

163,700

YTL

3.20

+0.17

44,604,700

More gainer Stocks

DLADY

33.78

-0.42

15,900

NESTLE

126.90

-0.30

67,800

HSI-HS4

0.24

-0.24

26,100

HSI-HUZ

0.50

-0.22

50,500

AIRPORT

10.00

-0.20

2,342,200

UTDPLT

24.72

-0.18

404,600

HSI-HS3

0.425

-0.18

8,800

KLCC

7.54

-0.17

30,400

PETDAG

21.70

-0.14

54,400

MALPAC

0.905

-0.125

5,000

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