[IOICORP] QoQ Cumulative Quarter Result on 31-Dec-2006 [#2]

Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 149.65%
YoY- 58.67%
Quarter Report
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 3,122,741 8,952,727 6,410,953 4,139,170 1,903,386 6,109,668 4,460,578 -21.13%
PBT 628,251 1,991,073 1,388,574 861,505 338,736 1,152,873 875,045 -19.80%
Tax -137,213 -340,109 -271,374 -169,728 -60,575 -196,158 -147,963 -4.89%
NP 491,038 1,650,964 1,117,200 691,777 278,161 956,715 727,082 -23.00%
-
NP to SH 451,518 1,482,104 1,030,443 638,270 255,669 829,002 617,094 -18.78%
-
Tax Rate 21.84% 17.08% 19.54% 19.70% 17.88% 17.01% 16.91% -
Total Cost 2,631,703 7,301,763 5,293,753 3,447,393 1,625,225 5,152,953 3,733,496 -20.77%
-
Net Worth 7,167,924 7,616,282 6,967,582 6,868,618 6,319,091 1,142,415 4,516,268 36.02%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 429,951 428,585 426,244 - 99,390 338,720 -
Div Payout % - 29.01% 41.59% 66.78% - 11.99% 54.89% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 7,167,924 7,616,282 6,967,582 6,868,618 6,319,091 1,142,415 4,516,268 36.02%
NOSH 6,126,431 6,142,163 1,224,531 1,217,840 1,210,553 1,142,415 1,129,067 208.46%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 15.72% 18.44% 17.43% 16.71% 14.61% 15.66% 16.30% -
ROE 6.30% 19.46% 14.79% 9.29% 4.05% 72.57% 13.66% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 50.97 145.76 523.54 339.88 157.23 534.80 395.07 -74.43%
EPS 7.37 24.13 84.15 52.41 21.12 14.51 54.65 -73.67%
DPS 0.00 7.00 35.00 35.00 0.00 8.70 30.00 -
NAPS 1.17 1.24 5.69 5.64 5.22 1.00 4.00 -55.90%
Adjusted Per Share Value based on latest NOSH - 1,225,107
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 50.35 144.36 103.38 66.74 30.69 98.52 71.93 -21.14%
EPS 7.28 23.90 16.62 10.29 4.12 13.37 9.95 -18.78%
DPS 0.00 6.93 6.91 6.87 0.00 1.60 5.46 -
NAPS 1.1558 1.2281 1.1235 1.1076 1.019 0.1842 0.7282 36.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.05 5.20 4.42 3.68 3.24 2.86 2.66 -
P/RPS 11.87 3.57 0.84 1.08 2.06 0.53 0.67 578.40%
P/EPS 82.09 21.55 5.25 7.02 15.34 3.94 4.87 556.28%
EY 1.22 4.64 19.04 14.24 6.52 25.37 20.55 -84.75%
DY 0.00 1.35 7.92 9.51 0.00 3.04 11.28 -
P/NAPS 5.17 4.19 0.78 0.65 0.62 2.86 0.67 290.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 21/08/07 14/05/07 13/02/07 14/11/06 16/08/06 23/06/06 -
Price 7.45 4.92 5.45 3.92 3.66 3.32 2.80 -
P/RPS 14.62 3.38 1.04 1.15 2.33 0.62 0.71 649.88%
P/EPS 101.09 20.39 6.48 7.48 17.33 4.58 5.12 629.18%
EY 0.99 4.90 15.44 13.37 5.77 21.86 19.52 -86.27%
DY 0.00 1.42 6.42 8.93 0.00 2.62 10.71 -
P/NAPS 6.37 3.97 0.96 0.70 0.70 3.32 0.70 335.28%

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