[IOICORP] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

16-Aug-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

30-Jun-2005 [#4]

Profit Trend

QoQ- 30.87%

YoY- 28.6%

Quarter Report

quarterly report 0506.xls

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Cumulative Result
Revenue	4,460,578	3,008,385	1,339,835	6,072,507	4,673,498	3,194,333	1,714,205	89.29%
YoY %	48.27%	124.53%	-77.94%	29.93%	46.31%	86.34%	-	-
Horiz. %	260.21%	175.50%	78.16%	354.25%	272.63%	186.34%	100.00%	-
PBT	875,045	592,827	225,969	1,220,854	910,569	636,401	321,031	95.24%
YoY %	47.61%	162.35%	-81.49%	34.08%	43.08%	98.24%	-	-
Horiz. %	272.57%	184.66%	70.39%	380.29%	283.64%	198.24%	100.00%	-
Tax	-147,963	-104,710	-12,967	-134,341	-221,170	-122,233	-110,915	21.20%
YoY %	-41.31%	-707.51%	90.35%	39.26%	-80.94%	-10.20%	-	-
Horiz. %	133.40%	94.41%	11.69%	121.12%	199.40%	110.20%	100.00%	-
NP	727,082	488,117	213,002	1,086,513	689,399	514,168	210,116	128.95%
YoY %	48.96%	129.16%	-80.40%	57.60%	34.08%	144.71%	-	-
Horiz. %	346.04%	232.31%	101.37%	517.10%	328.10%	244.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	617,094	402,265	173,424	902,220	689,399	514,168	210,116	105.21%
YoY %	53.40%	131.95%	-80.78%	30.87%	34.08%	144.71%	-	-
Horiz. %	293.69%	191.45%	82.54%	429.39%	328.10%	244.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.91%	17.66%	5.74%	11.00%	24.29%	19.21%	34.55%	-
YoY %	-4.25%	207.67%	-47.82%	-54.71%	26.44%	-44.40%	-	-
Horiz. %	48.94%	51.11%	16.61%	31.84%	70.30%	55.60%	100.00%	-
Total Cost	3,733,496	2,520,268	1,126,833	4,985,994	3,984,099	2,680,165	1,504,089	83.42%
YoY %	48.14%	123.66%	-77.40%	25.15%	48.65%	78.19%	-	-
Horiz. %	248.22%	167.56%	74.92%	331.50%	264.88%	178.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,516,268	6,555,014	4,600,816	4,868,697	4,490,724	4,475,415	4,220,278	4.62%
YoY %	-31.10%	42.48%	-5.50%	8.42%	0.34%	6.05%	-	-
Horiz. %	107.01%	155.32%	109.02%	115.36%	106.41%	106.05%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	338,720	336,154	-	391,734	688,615	224,331	209,779	37.67%
YoY %	0.76%	0.00%	-	-43.11%	206.96%	6.94%	-	-
Horiz. %	161.47%	160.24%	-	186.74%	328.26%	106.94%	100.00%	-
Div Payout %	54.89%	83.57%	-	43.42%	99.89%	43.63%	99.84%	-
YoY %	-34.32%	0.00%	-	-56.53%	128.95%	-56.30%	-	-
Horiz. %	54.98%	83.70%	-	43.49%	100.05%	43.70%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	4,516,268	6,555,014	4,600,816	4,868,697	4,490,724	4,475,415	4,220,278	4.62%
YoY %	-31.10%	42.48%	-5.50%	8.42%	0.34%	6.05%	-	-
Horiz. %	107.01%	155.32%	109.02%	115.36%	106.41%	106.05%	100.00%	-
NOSH	1,129,067	1,120,515	1,116,703	1,119,240	1,119,881	1,121,657	1,122,414	0.39%
YoY %	0.76%	0.34%	-0.23%	-0.06%	-0.16%	-0.07%	-	-
Horiz. %	100.59%	99.83%	99.49%	99.72%	99.77%	99.93%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	16.30%	16.23%	15.90%	17.89%	14.75%	16.10%	12.26%	-
YoY %	0.43%	2.08%	-11.12%	21.29%	-8.39%	31.32%	-	-
Horiz. %	132.95%	132.38%	129.69%	145.92%	120.31%	131.32%	100.00%	-
ROE	13.66%	6.14%	3.77%	18.53%	15.35%	11.49%	4.98%	-
YoY %	122.48%	62.86%	-79.65%	20.72%	33.59%	130.72%	-	-
Horiz. %	274.30%	123.29%	75.70%	372.09%	308.23%	230.72%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	395.07	268.48	119.98	542.56	417.32	284.79	152.72	88.55%
YoY %	47.15%	123.77%	-77.89%	30.01%	46.54%	86.48%	-	-
Horiz. %	258.69%	175.80%	78.56%	355.26%	273.26%	186.48%	100.00%	-
EPS	54.65	35.90	15.53	80.61	61.56	45.84	18.72	104.39%
YoY %	52.23%	131.17%	-80.73%	30.95%	34.29%	144.87%	-	-
Horiz. %	291.93%	191.77%	82.96%	430.61%	328.85%	244.87%	100.00%	-
DPS	30.00	30.00	0.00	35.00	61.49	20.00	18.69	37.13%
YoY %	0.00%	0.00%	0.00%	-43.08%	207.45%	7.01%	-	-
Horiz. %	160.51%	160.51%	0.00%	187.27%	329.00%	107.01%	100.00%	-
NAPS	4.00	5.85	4.12	4.35	4.01	3.99	3.76	4.21%
YoY %	-31.62%	41.99%	-5.29%	8.48%	0.50%	6.12%	-	-
Horiz. %	106.38%	155.59%	109.57%	115.69%	106.65%	106.12%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,117,170
RPS	71.93	48.51	21.60	97.92	75.36	51.51	27.64	89.30%
YoY %	48.28%	124.58%	-77.94%	29.94%	46.30%	86.36%	-	-
Horiz. %	260.24%	175.51%	78.15%	354.27%	272.65%	186.36%	100.00%	-
EPS	9.95	6.49	2.80	14.55	11.12	8.29	3.39	105.13%
YoY %	53.31%	131.79%	-80.76%	30.85%	34.14%	144.54%	-	-
Horiz. %	293.51%	191.45%	82.60%	429.20%	328.02%	244.54%	100.00%	-
DPS	5.46	5.42	0.00	6.32	11.10	3.62	3.38	37.71%
YoY %	0.74%	0.00%	0.00%	-43.06%	206.63%	7.10%	-	-
Horiz. %	161.54%	160.36%	0.00%	186.98%	328.40%	107.10%	100.00%	-
NAPS	0.7282	1.057	0.7419	0.7851	0.7241	0.7217	0.6805	4.62%
YoY %	-31.11%	42.47%	-5.50%	8.42%	0.33%	6.05%	-	-
Horiz. %	107.01%	155.33%	109.02%	115.37%	106.41%	106.05%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	2.66	2.48	2.38	2.10	1.79	1.90	1.87	-
P/RPS	0.67	0.92	1.98	0.39	0.43	0.67	1.22	-32.96%
YoY %	-27.17%	-53.54%	407.69%	-9.30%	-35.82%	-45.08%	-	-
Horiz. %	54.92%	75.41%	162.30%	31.97%	35.25%	54.92%	100.00%	-
P/EPS	4.87	6.91	15.33	2.61	2.91	4.14	9.99	-38.08%
YoY %	-29.52%	-54.92%	487.36%	-10.31%	-29.71%	-58.56%	-	-
Horiz. %	48.75%	69.17%	153.45%	26.13%	29.13%	41.44%	100.00%	-
EY	20.55	14.48	6.53	38.39	34.39	24.13	10.01	61.60%
YoY %	41.92%	121.75%	-82.99%	11.63%	42.52%	141.06%	-	-
Horiz. %	205.29%	144.66%	65.23%	383.52%	343.56%	241.06%	100.00%	-
DY	11.28	12.10	0.00	16.67	34.35	10.53	9.99	8.44%
YoY %	-6.78%	0.00%	0.00%	-51.47%	226.21%	5.41%	-	-
Horiz. %	112.91%	121.12%	0.00%	166.87%	343.84%	105.41%	100.00%	-
P/NAPS	0.67	0.42	0.58	0.48	0.45	0.48	0.50	21.56%
YoY %	59.52%	-27.59%	20.83%	6.67%	-6.25%	-4.00%	-	-
Horiz. %	134.00%	84.00%	116.00%	96.00%	90.00%	96.00%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	23/06/06	23/02/06	16/11/05	16/08/05	16/05/05	17/02/05	10/11/04	-
Price	2.80	2.76	2.50	2.24	1.85	1.75	1.94	-
P/RPS	0.71	1.03	2.08	0.41	0.44	0.61	1.27	-32.16%
YoY %	-31.07%	-50.48%	407.32%	-6.82%	-27.87%	-51.97%	-	-
Horiz. %	55.91%	81.10%	163.78%	32.28%	34.65%	48.03%	100.00%	-
P/EPS	5.12	7.69	16.10	2.78	3.01	3.82	10.36	-37.51%
YoY %	-33.42%	-52.24%	479.14%	-7.64%	-21.20%	-63.13%	-	-
Horiz. %	49.42%	74.23%	155.41%	26.83%	29.05%	36.87%	100.00%	-
EY	19.52	13.01	6.21	35.99	33.28	26.19	9.65	60.01%
YoY %	50.04%	109.50%	-82.75%	8.14%	27.07%	171.40%	-	-
Horiz. %	202.28%	134.82%	64.35%	372.95%	344.87%	271.40%	100.00%	-
DY	10.71	10.87	0.00	15.63	33.24	11.43	9.63	7.35%
YoY %	-1.47%	0.00%	0.00%	-52.98%	190.81%	18.69%	-	-
Horiz. %	111.21%	112.88%	0.00%	162.31%	345.17%	118.69%	100.00%	-
P/NAPS	0.70	0.47	0.61	0.51	0.46	0.44	0.52	21.93%
YoY %	48.94%	-22.95%	19.61%	10.87%	4.55%	-15.38%	-	-
Horiz. %	134.62%	90.38%	117.31%	98.08%	88.46%	84.62%	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