[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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos