[IOICORP] YoY TTM Result on 31-Mar-2020 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
27-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -37.52%
YoY- -34.1%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 13,369,200 15,302,300 9,829,600 7,502,800 7,449,500 10,614,800 9,992,100 4.96%
PBT 2,091,300 2,167,900 1,572,300 593,500 866,600 1,880,900 558,300 24.60%
Tax -451,700 -581,000 -286,800 -188,200 -258,300 1,478,000 -173,900 17.23%
NP 1,639,600 1,586,900 1,285,500 405,300 608,300 3,358,900 384,400 27.33%
-
NP to SH 1,618,800 1,542,900 1,273,200 409,200 620,900 3,342,200 366,700 28.06%
-
Tax Rate 21.60% 26.80% 18.24% 31.71% 29.81% -78.58% 31.15% -
Total Cost 11,729,600 13,715,400 8,544,100 7,097,500 6,841,200 7,255,900 9,607,700 3.38%
-
Net Worth 11,111,424 10,375,709 9,710,439 8,921,291 9,238,353 9,111,655 7,168,319 7.57%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 869,550 748,939 532,684 534,194 502,753 597,065 565,411 7.43%
Div Payout % 53.72% 48.54% 41.84% 130.55% 80.97% 17.86% 154.19% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 11,111,424 10,375,709 9,710,439 8,921,291 9,238,353 9,111,655 7,168,319 7.57%
NOSH 6,258,100 6,258,100 6,285,198 6,285,038 6,284,593 6,284,286 6,288,000 -0.07%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 12.26% 10.37% 13.08% 5.40% 8.17% 31.64% 3.85% -
ROE 14.57% 14.87% 13.11% 4.59% 6.72% 36.68% 5.12% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 215.37 246.29 156.90 119.42 118.54 168.92 158.91 5.19%
EPS 26.08 24.83 20.32 6.51 9.88 53.19 5.83 28.34%
DPS 14.00 12.00 8.50 8.50 8.00 9.50 9.00 7.63%
NAPS 1.79 1.67 1.55 1.42 1.47 1.45 1.14 7.80%
Adjusted Per Share Value based on latest NOSH - 6,285,038
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 213.63 244.52 157.07 119.89 119.04 169.62 159.67 4.96%
EPS 25.87 24.65 20.34 6.54 9.92 53.41 5.86 28.06%
DPS 13.89 11.97 8.51 8.54 8.03 9.54 9.03 7.43%
NAPS 1.7755 1.658 1.5517 1.4256 1.4762 1.456 1.1454 7.57%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.81 4.12 4.19 4.00 4.46 4.79 4.65 -
P/RPS 1.77 1.67 2.67 3.35 3.76 2.84 2.93 -8.05%
P/EPS 14.61 16.59 20.62 61.41 45.14 9.01 79.74 -24.62%
EY 6.84 6.03 4.85 1.63 2.22 11.10 1.25 32.72%
DY 3.67 2.91 2.03 2.13 1.79 1.98 1.94 11.20%
P/NAPS 2.13 2.47 2.70 2.82 3.03 3.30 4.08 -10.26%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 20/05/22 21/05/21 27/05/20 21/05/19 16/05/18 16/05/17 -
Price 3.91 4.40 4.10 4.50 4.22 4.75 4.64 -
P/RPS 1.82 1.79 2.61 3.77 3.56 2.81 2.92 -7.57%
P/EPS 14.99 17.72 20.17 69.09 42.71 8.93 79.56 -24.27%
EY 6.67 5.64 4.96 1.45 2.34 11.20 1.26 31.99%
DY 3.58 2.73 2.07 1.89 1.90 2.00 1.94 10.74%
P/NAPS 2.18 2.63 2.65 3.17 2.87 3.28 4.07 -9.87%

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