[IOICORP] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 48.58%
YoY- -55.93%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 12,644,032 12,671,394 13,101,840 14,600,474 15,304,024 16,763,224 18,619,088 -22.75%
PBT 2,576,833 2,446,714 2,500,464 1,550,117 1,249,821 1,592,074 1,850,168 24.73%
Tax -544,524 -518,690 -547,404 -486,943 -499,988 -583,806 -563,744 -2.28%
NP 2,032,309 1,928,024 1,953,060 1,063,174 749,833 1,008,268 1,286,424 35.68%
-
NP to SH 1,984,814 1,879,186 1,913,528 983,517 661,930 918,172 1,162,000 42.93%
-
Tax Rate 21.13% 21.20% 21.89% 31.41% 40.00% 36.67% 30.47% -
Total Cost 10,611,722 10,743,370 11,148,780 13,537,300 14,554,190 15,754,956 17,332,664 -27.91%
-
Net Worth 9,956,650 9,802,369 9,018,187 8,284,739 7,573,937 7,760,033 7,679,200 18.92%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 570,114 836,787 - 473,413 473,371 355,421 - -
Div Payout % 28.72% 44.53% - 48.13% 71.51% 38.71% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 9,956,650 9,802,369 9,018,187 8,284,739 7,573,937 7,760,033 7,679,200 18.92%
NOSH 6,108,374 5,977,054 5,972,309 5,917,671 5,917,139 5,923,690 5,952,868 1.73%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 16.07% 15.22% 14.91% 7.28% 4.90% 6.01% 6.91% -
ROE 19.93% 19.17% 21.22% 11.87% 8.74% 11.83% 15.13% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 207.00 212.00 219.38 246.73 258.64 282.99 312.78 -24.07%
EPS 32.49 31.44 32.04 16.62 11.19 15.50 19.52 40.49%
DPS 9.33 14.00 0.00 8.00 8.00 6.00 0.00 -
NAPS 1.63 1.64 1.51 1.40 1.28 1.31 1.29 16.89%
Adjusted Per Share Value based on latest NOSH - 5,932,630
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 203.88 204.33 211.27 235.43 246.78 270.31 300.23 -22.75%
EPS 32.01 30.30 30.86 15.86 10.67 14.81 18.74 42.93%
DPS 9.19 13.49 0.00 7.63 7.63 5.73 0.00 -
NAPS 1.6055 1.5806 1.4542 1.3359 1.2213 1.2513 1.2383 18.92%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 5.39 5.47 5.20 4.72 3.80 3.56 4.20 -
P/RPS 2.60 2.58 2.37 1.91 1.47 1.26 1.34 55.62%
P/EPS 16.59 17.40 16.23 28.40 33.97 22.97 21.52 -15.93%
EY 6.03 5.75 6.16 3.52 2.94 4.35 4.65 18.93%
DY 1.73 2.56 0.00 1.69 2.11 1.69 0.00 -
P/NAPS 3.31 3.34 3.44 3.37 2.97 2.72 3.26 1.02%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 14/05/10 10/02/10 24/11/09 26/08/09 15/05/09 20/02/09 07/11/08 -
Price 5.39 5.20 5.39 5.09 4.44 3.72 3.12 -
P/RPS 2.60 2.45 2.46 2.06 1.72 1.31 1.00 89.19%
P/EPS 16.59 16.54 16.82 30.63 39.69 24.00 15.98 2.53%
EY 6.03 6.05 5.94 3.27 2.52 4.17 6.26 -2.46%
DY 1.73 2.69 0.00 1.57 1.80 1.61 0.00 -
P/NAPS 3.31 3.17 3.57 3.64 3.47 2.84 2.42 23.24%

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