[IOICORP] YoY TTM Result on 31-Mar-2019 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

21-May-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Mar-2019 [#3]

Profit Trend

QoQ- -74.59%

YoY- -81.42%

Quarter Report

Quarterly report 1903.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	15,302,300	9,829,600	7,502,800	7,449,500	10,614,800	9,992,100	11,853,400	4.34%
YoY %	55.68%	31.01%	0.72%	-29.82%	6.23%	-15.70%	-	-
Horiz. %	129.10%	82.93%	63.30%	62.85%	89.55%	84.30%	100.00%	-
PBT	2,167,900	1,572,300	593,500	866,600	1,880,900	558,300	1,159,400	10.98%
YoY %	37.88%	164.92%	-31.51%	-53.93%	236.90%	-51.85%	-	-
Horiz. %	186.98%	135.61%	51.19%	74.75%	162.23%	48.15%	100.00%	-
Tax	-581,000	-286,800	-188,200	-258,300	1,478,000	-173,900	-344,800	9.08%
YoY %	-102.58%	-52.39%	27.14%	-117.48%	949.91%	49.56%	-	-
Horiz. %	168.50%	83.18%	54.58%	74.91%	-428.65%	50.44%	100.00%	-
NP	1,586,900	1,285,500	405,300	608,300	3,358,900	384,400	814,600	11.74%
YoY %	23.45%	217.17%	-33.37%	-81.89%	773.80%	-52.81%	-	-
Horiz. %	194.81%	157.81%	49.75%	74.67%	412.34%	47.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,542,900	1,273,200	409,200	620,900	3,342,200	366,700	801,400	11.53%
YoY %	21.18%	211.14%	-34.10%	-81.42%	811.43%	-54.24%	-	-
Horiz. %	192.53%	158.87%	51.06%	77.48%	417.05%	45.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.80%	18.24%	31.71%	29.81%	-78.58%	31.15%	29.74%	-
YoY %	46.93%	-42.48%	6.37%	137.94%	-352.26%	4.74%	-	-
Horiz. %	90.11%	61.33%	106.62%	100.24%	-264.22%	104.74%	100.00%	-
Total Cost	13,715,400	8,544,100	7,097,500	6,841,200	7,255,900	9,607,700	11,038,800	3.68%
YoY %	60.52%	20.38%	3.75%	-5.72%	-24.48%	-12.96%	-	-
Horiz. %	124.25%	77.40%	64.30%	61.97%	65.73%	87.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,375,709	9,710,439	8,921,291	9,238,353	9,111,655	7,168,319	5,228,720	12.09%
YoY %	6.85%	8.85%	-3.43%	1.39%	27.11%	37.10%	-	-
Horiz. %	198.44%	185.71%	170.62%	176.68%	174.26%	137.10%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	748,939	532,684	534,194	502,753	597,065	565,411	505,578	6.76%
YoY %	40.60%	-0.28%	6.25%	-15.80%	5.60%	11.83%	-	-
Horiz. %	148.14%	105.36%	105.66%	99.44%	118.10%	111.83%	100.00%	-
Div Payout %	48.54%	41.84%	130.55%	80.97%	17.86%	154.19%	63.09%	-
YoY %	16.01%	-67.95%	61.23%	353.36%	-88.42%	144.40%	-	-
Horiz. %	76.94%	66.32%	206.93%	128.34%	28.31%	244.40%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	10,375,709	9,710,439	8,921,291	9,238,353	9,111,655	7,168,319	5,228,720	12.09%
YoY %	6.85%	8.85%	-3.43%	1.39%	27.11%	37.10%	-	-
Horiz. %	198.44%	185.71%	170.62%	176.68%	174.26%	137.10%	100.00%	-
NOSH	6,258,100	6,285,198	6,285,038	6,284,593	6,284,286	6,288,000	6,299,663	-0.11%
YoY %	-0.43%	0.00%	0.01%	0.00%	-0.06%	-0.19%	-	-
Horiz. %	99.34%	99.77%	99.77%	99.76%	99.76%	99.81%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	10.37%	13.08%	5.40%	8.17%	31.64%	3.85%	6.87%	-
YoY %	-20.72%	142.22%	-33.90%	-74.18%	721.82%	-43.96%	-	-
Horiz. %	150.95%	190.39%	78.60%	118.92%	460.55%	56.04%	100.00%	-
ROE	14.87%	13.11%	4.59%	6.72%	36.68%	5.12%	15.33%	-
YoY %	13.42%	185.62%	-31.70%	-81.68%	616.41%	-66.60%	-	-
Horiz. %	97.00%	85.52%	29.94%	43.84%	239.27%	33.40%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	246.29	156.90	119.42	118.54	168.92	158.91	188.16	4.58%
YoY %	56.97%	31.39%	0.74%	-29.82%	6.30%	-15.55%	-	-
Horiz. %	130.89%	83.39%	63.47%	63.00%	89.77%	84.45%	100.00%	-
EPS	24.83	20.32	6.51	9.88	53.19	5.83	12.72	11.78%
YoY %	22.19%	212.14%	-34.11%	-81.43%	812.35%	-54.17%	-	-
Horiz. %	195.20%	159.75%	51.18%	77.67%	418.16%	45.83%	100.00%	-
DPS	12.00	8.50	8.50	8.00	9.50	9.00	8.00	6.98%
YoY %	41.18%	0.00%	6.25%	-15.79%	5.56%	12.50%	-	-
Horiz. %	150.00%	106.25%	106.25%	100.00%	118.75%	112.50%	100.00%	-
NAPS	1.67	1.55	1.42	1.47	1.45	1.14	0.83	12.35%
YoY %	7.74%	9.15%	-3.40%	1.38%	27.19%	37.35%	-	-
Horiz. %	201.20%	186.75%	171.08%	177.11%	174.70%	137.35%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 6,284,593
RPS	244.52	157.07	119.89	119.04	169.62	159.67	189.41	4.34%
YoY %	55.68%	31.01%	0.71%	-29.82%	6.23%	-15.70%	-	-
Horiz. %	129.10%	82.93%	63.30%	62.85%	89.55%	84.30%	100.00%	-
EPS	24.65	20.34	6.54	9.92	53.41	5.86	12.81	11.52%
YoY %	21.19%	211.01%	-34.07%	-81.43%	811.43%	-54.25%	-	-
Horiz. %	192.43%	158.78%	51.05%	77.44%	416.94%	45.75%	100.00%	-
DPS	11.97	8.51	8.54	8.03	9.54	9.03	8.08	6.76%
YoY %	40.66%	-0.35%	6.35%	-15.83%	5.65%	11.76%	-	-
Horiz. %	148.14%	105.32%	105.69%	99.38%	118.07%	111.76%	100.00%	-
NAPS	1.658	1.5517	1.4256	1.4762	1.456	1.1454	0.8355	12.09%
YoY %	6.85%	8.85%	-3.43%	1.39%	27.12%	37.09%	-	-
Horiz. %	198.44%	185.72%	170.63%	176.68%	174.27%	137.09%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	4.12	4.19	4.00	4.46	4.79	4.65	4.57	-
P/RPS	1.67	2.67	3.35	3.76	2.84	2.93	2.43	-6.05%
YoY %	-37.45%	-20.30%	-10.90%	32.39%	-3.07%	20.58%	-	-
Horiz. %	68.72%	109.88%	137.86%	154.73%	116.87%	120.58%	100.00%	-
P/EPS	16.59	20.62	61.41	45.14	9.01	79.74	35.92	-12.07%
YoY %	-19.54%	-66.42%	36.04%	401.00%	-88.70%	121.99%	-	-
Horiz. %	46.19%	57.41%	170.96%	125.67%	25.08%	221.99%	100.00%	-
EY	6.03	4.85	1.63	2.22	11.10	1.25	2.78	13.76%
YoY %	24.33%	197.55%	-26.58%	-80.00%	788.00%	-55.04%	-	-
Horiz. %	216.91%	174.46%	58.63%	79.86%	399.28%	44.96%	100.00%	-
DY	2.91	2.03	2.13	1.79	1.98	1.94	1.75	8.84%
YoY %	43.35%	-4.69%	18.99%	-9.60%	2.06%	10.86%	-	-
Horiz. %	166.29%	116.00%	121.71%	102.29%	113.14%	110.86%	100.00%	-
P/NAPS	2.47	2.70	2.82	3.03	3.30	4.08	5.51	-12.51%
YoY %	-8.52%	-4.26%	-6.93%	-8.18%	-19.12%	-25.95%	-	-
Horiz. %	44.83%	49.00%	51.18%	54.99%	59.89%	74.05%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	20/05/22	21/05/21	27/05/20	21/05/19	16/05/18	16/05/17	18/05/16	-
Price	4.40	4.10	4.50	4.22	4.75	4.64	4.18	-
P/RPS	1.79	2.61	3.77	3.56	2.81	2.92	2.22	-3.52%
YoY %	-31.42%	-30.77%	5.90%	26.69%	-3.77%	31.53%	-	-
Horiz. %	80.63%	117.57%	169.82%	160.36%	126.58%	131.53%	100.00%	-
P/EPS	17.72	20.17	69.09	42.71	8.93	79.56	32.86	-9.77%
YoY %	-12.15%	-70.81%	61.77%	378.28%	-88.78%	142.12%	-	-
Horiz. %	53.93%	61.38%	210.26%	129.98%	27.18%	242.12%	100.00%	-
EY	5.64	4.96	1.45	2.34	11.20	1.26	3.04	10.84%
YoY %	13.71%	242.07%	-38.03%	-79.11%	788.89%	-58.55%	-	-
Horiz. %	185.53%	163.16%	47.70%	76.97%	368.42%	41.45%	100.00%	-
DY	2.73	2.07	1.89	1.90	2.00	1.94	1.91	6.13%
YoY %	31.88%	9.52%	-0.53%	-5.00%	3.09%	1.57%	-	-
Horiz. %	142.93%	108.38%	98.95%	99.48%	104.71%	101.57%	100.00%	-
P/NAPS	2.63	2.65	3.17	2.87	3.28	4.07	5.04	-10.26%
YoY %	-0.75%	-16.40%	10.45%	-12.50%	-19.41%	-19.25%	-	-
Horiz. %	52.18%	52.58%	62.90%	56.94%	65.08%	80.75%	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 11:20:00

EMA 5

5 Mins

SELL

2024-04-29 10:55:00

EMA 5

5 Mins

BUY

2024-04-29 10:45:00

EMA 5

5 Mins

SELL

2024-04-29 10:20:00

ADX

5 Mins

BUY

2024-04-29 10:15:00

ADX

5 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 >

OPENSYS

OPENSYS (M) BHD

1000

TASCO

TASCO BERHAD

967

MPI

MALAYSIAN PACIFIC INDUSTRIES

594

PTRANS

PERAK TRANSIT BERHAD

579

HLIND

HONG LEONG INDUSTRIES BHD

565

YTLPOWR

YTL POWER INTERNATIONAL BHD

440

MYEG

MY E.G. SERVICES BHD

395

CAPITALA

CAPITAL A BERHAD

317

YTL

YTL CORPORATION BHD

305

PBBANK

PUBLIC BANK BHD

249

Daily Stocks

HSI-CVZ

0.195

+0.025

242,478,600

HSI-HUS

0.075

-0.015

132,341,900

MYEG

0.915

0.00

124,030,000

TWL

0.025

-0.005

85,432,600

CAPITALA

0.78

+0.045

44,982,400

TOPGLOV

0.875

+0.045

33,748,400

HSI-CVA

0.29

+0.035

30,062,000

PWRWELL

0.46

+0.015

29,244,200

YTL

3.18

+0.15

26,303,100

HSI-HUQ

0.09

-0.025

25,956,800

More active Stocks

HUMEIND-LA

3.90

+0.40

8,700

YTLPOWR

4.78

+0.36

24,068,000

APOLLO

6.80

+0.31

87,100

MPI

29.78

+0.28

13,200

PBA

2.03

+0.21

2,216,300

SYNERGY

1.51

+0.18

3,183,300

HSI-CXD

1.27

+0.18

610,000

EUROSP

1.58

+0.18

6,000

DLADY

34.36

+0.16

8,000

YTL

3.18

+0.15

26,303,100

More gainer Stocks

UTDPLT

24.46

-0.44

267,600

HSI-HS4

0.205

-0.275

6,000

HSI-HS3

0.385

-0.22

7,800

HSI-HUZ

0.505

-0.215

35,500

NESTLE

127.00

-0.20

25,900

AIRPORT

10.02

-0.18

1,281,800

HSI-HS5

0.385

-0.12

1,476,000

KUAISHO-C17

0.08

-0.12

58,800

SKYWLD-CD

0.05

-0.10

358,800

HLFG

16.74

-0.10

19,100

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