[IOICORP] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

14-Nov-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Sep-2006 [#1]

Profit Trend

QoQ- -69.16%

YoY- 47.42%

Quarter Report

quarterly report 0609.xls

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Cumulative Result
Revenue	8,952,727	6,410,953	4,139,170	1,903,386	6,109,668	4,460,578	3,008,385	107.30%
YoY %	39.65%	54.88%	117.46%	-68.85%	36.97%	48.27%	-	-
Horiz. %	297.59%	213.10%	137.59%	63.27%	203.09%	148.27%	100.00%	-
PBT	1,991,073	1,388,574	861,505	338,736	1,152,873	875,045	592,827	124.76%
YoY %	43.39%	61.18%	154.33%	-70.62%	31.75%	47.61%	-	-
Horiz. %	335.86%	234.23%	145.32%	57.14%	194.47%	147.61%	100.00%	-
Tax	-340,109	-271,374	-169,728	-60,575	-196,158	-147,963	-104,710	119.79%
YoY %	-25.33%	-59.89%	-180.19%	69.12%	-32.57%	-41.31%	-	-
Horiz. %	324.81%	259.17%	162.09%	57.85%	187.33%	141.31%	100.00%	-
NP	1,650,964	1,117,200	691,777	278,161	956,715	727,082	488,117	125.82%
YoY %	47.78%	61.50%	148.70%	-70.93%	31.58%	48.96%	-	-
Horiz. %	338.23%	228.88%	141.72%	56.99%	196.00%	148.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,482,104	1,030,443	638,270	255,669	829,002	617,094	402,265	139.11%
YoY %	43.83%	61.44%	149.65%	-69.16%	34.34%	53.40%	-	-
Horiz. %	368.44%	256.16%	158.67%	63.56%	206.08%	153.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.08%	19.54%	19.70%	17.88%	17.01%	16.91%	17.66%	-
YoY %	-12.59%	-0.81%	10.18%	5.11%	0.59%	-4.25%	-	-
Horiz. %	96.72%	110.65%	111.55%	101.25%	96.32%	95.75%	100.00%	-
Total Cost	7,301,763	5,293,753	3,447,393	1,625,225	5,152,953	3,733,496	2,520,268	103.62%
YoY %	37.93%	53.56%	112.12%	-68.46%	38.02%	48.14%	-	-
Horiz. %	289.72%	210.05%	136.79%	64.49%	204.46%	148.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,616,282	6,967,582	6,868,618	6,319,091	1,142,415	4,516,268	6,555,014	10.55%
YoY %	9.31%	1.44%	8.70%	453.13%	-74.70%	-31.10%	-	-
Horiz. %	116.19%	106.29%	104.78%	96.40%	17.43%	68.90%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	429,951	428,585	426,244	-	99,390	338,720	336,154	17.88%
YoY %	0.32%	0.55%	0.00%	-	-70.66%	0.76%	-	-
Horiz. %	127.90%	127.50%	126.80%	-	29.57%	100.76%	100.00%	-
Div Payout %	29.01%	41.59%	66.78%	-	11.99%	54.89%	83.57%	-
YoY %	-30.25%	-37.72%	0.00%	-	-78.16%	-34.32%	-	-
Horiz. %	34.71%	49.77%	79.91%	-	14.35%	65.68%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	7,616,282	6,967,582	6,868,618	6,319,091	1,142,415	4,516,268	6,555,014	10.55%
YoY %	9.31%	1.44%	8.70%	453.13%	-74.70%	-31.10%	-	-
Horiz. %	116.19%	106.29%	104.78%	96.40%	17.43%	68.90%	100.00%	-
NOSH	6,142,163	1,224,531	1,217,840	1,210,553	1,142,415	1,129,067	1,120,515	211.85%
YoY %	401.59%	0.55%	0.60%	5.96%	1.18%	0.76%	-	-
Horiz. %	548.16%	109.28%	108.69%	108.04%	101.95%	100.76%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	18.44%	17.43%	16.71%	14.61%	15.66%	16.30%	16.23%	-
YoY %	5.79%	4.31%	14.37%	-6.70%	-3.93%	0.43%	-	-
Horiz. %	113.62%	107.39%	102.96%	90.02%	96.49%	100.43%	100.00%	-
ROE	19.46%	14.79%	9.29%	4.05%	72.57%	13.66%	6.14%	-
YoY %	31.58%	59.20%	129.38%	-94.42%	431.26%	122.48%	-	-
Horiz. %	316.94%	240.88%	151.30%	65.96%	1,181.92%	222.48%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	145.76	523.54	339.88	157.23	534.80	395.07	268.48	-33.52%
YoY %	-72.16%	54.04%	116.17%	-70.60%	35.37%	47.15%	-	-
Horiz. %	54.29%	195.00%	126.59%	58.56%	199.20%	147.15%	100.00%	-
EPS	24.13	84.15	52.41	21.12	14.51	54.65	35.90	-23.32%
YoY %	-71.33%	60.56%	148.15%	45.55%	-73.45%	52.23%	-	-
Horiz. %	67.21%	234.40%	145.99%	58.83%	40.42%	152.23%	100.00%	-
DPS	7.00	35.00	35.00	0.00	8.70	30.00	30.00	-62.19%
YoY %	-80.00%	0.00%	0.00%	0.00%	-71.00%	0.00%	-	-
Horiz. %	23.33%	116.67%	116.67%	0.00%	29.00%	100.00%	100.00%	-
NAPS	1.24	5.69	5.64	5.22	1.00	4.00	5.85	-64.55%
YoY %	-78.21%	0.89%	8.05%	422.00%	-75.00%	-31.62%	-	-
Horiz. %	21.20%	97.26%	96.41%	89.23%	17.09%	68.38%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,210,553
RPS	143.06	102.44	66.14	30.41	97.63	71.28	48.07	107.31%
YoY %	39.65%	54.88%	117.49%	-68.85%	36.97%	48.28%	-	-
Horiz. %	297.61%	213.11%	137.59%	63.26%	203.10%	148.28%	100.00%	-
EPS	23.68	16.47	10.20	4.09	13.25	9.86	6.43	139.04%
YoY %	43.78%	61.47%	149.39%	-69.13%	34.38%	53.34%	-	-
Horiz. %	368.27%	256.14%	158.63%	63.61%	206.07%	153.34%	100.00%	-
DPS	6.87	6.85	6.81	0.00	1.59	5.41	5.37	17.90%
YoY %	0.29%	0.59%	0.00%	0.00%	-70.61%	0.74%	-	-
Horiz. %	127.93%	127.56%	126.82%	0.00%	29.61%	100.74%	100.00%	-
NAPS	1.217	1.1134	1.0976	1.0097	0.1825	0.7217	1.0474	10.55%
YoY %	9.30%	1.44%	8.71%	453.26%	-74.71%	-31.10%	-	-
Horiz. %	116.19%	106.30%	104.79%	96.40%	17.42%	68.90%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	5.20	4.42	3.68	3.24	2.86	2.66	2.48	-
P/RPS	3.57	0.84	1.08	2.06	0.53	0.67	0.92	147.55%
YoY %	325.00%	-22.22%	-47.57%	288.68%	-20.90%	-27.17%	-	-
Horiz. %	388.04%	91.30%	117.39%	223.91%	57.61%	72.83%	100.00%	-
P/EPS	21.55	5.25	7.02	15.34	3.94	4.87	6.91	113.90%
YoY %	310.48%	-25.21%	-54.24%	289.34%	-19.10%	-29.52%	-	-
Horiz. %	311.87%	75.98%	101.59%	222.00%	57.02%	70.48%	100.00%	-
EY	4.64	19.04	14.24	6.52	25.37	20.55	14.48	-53.27%
YoY %	-75.63%	33.71%	118.40%	-74.30%	23.45%	41.92%	-	-
Horiz. %	32.04%	131.49%	98.34%	45.03%	175.21%	141.92%	100.00%	-
DY	1.35	7.92	9.51	0.00	3.04	11.28	12.10	-76.91%
YoY %	-82.95%	-16.72%	0.00%	0.00%	-73.05%	-6.78%	-	-
Horiz. %	11.16%	65.45%	78.60%	0.00%	25.12%	93.22%	100.00%	-
P/NAPS	4.19	0.78	0.65	0.62	2.86	0.67	0.42	365.37%
YoY %	437.18%	20.00%	4.84%	-78.32%	326.87%	59.52%	-	-
Horiz. %	997.62%	185.71%	154.76%	147.62%	680.95%	159.52%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	21/08/07	14/05/07	13/02/07	14/11/06	16/08/06	23/06/06	23/02/06	-
Price	4.92	5.45	3.92	3.66	3.32	2.80	2.76	-
P/RPS	3.38	1.04	1.15	2.33	0.62	0.71	1.03	121.30%
YoY %	225.00%	-9.57%	-50.64%	275.81%	-12.68%	-31.07%	-	-
Horiz. %	328.16%	100.97%	111.65%	226.21%	60.19%	68.93%	100.00%	-
P/EPS	20.39	6.48	7.48	17.33	4.58	5.12	7.69	91.91%
YoY %	214.66%	-13.37%	-56.84%	278.38%	-10.55%	-33.42%	-	-
Horiz. %	265.15%	84.27%	97.27%	225.36%	59.56%	66.58%	100.00%	-
EY	4.90	15.44	13.37	5.77	21.86	19.52	13.01	-47.94%
YoY %	-68.26%	15.48%	131.72%	-73.60%	11.99%	50.04%	-	-
Horiz. %	37.66%	118.68%	102.77%	44.35%	168.02%	150.04%	100.00%	-
DY	1.42	6.42	8.93	0.00	2.62	10.71	10.87	-74.35%
YoY %	-77.88%	-28.11%	0.00%	0.00%	-75.54%	-1.47%	-	-
Horiz. %	13.06%	59.06%	82.15%	0.00%	24.10%	98.53%	100.00%	-
P/NAPS	3.97	0.96	0.70	0.70	3.32	0.70	0.47	316.38%
YoY %	313.54%	37.14%	0.00%	-78.92%	374.29%	48.94%	-	-
Horiz. %	844.68%	204.26%	148.94%	148.94%	706.38%	148.94%	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