[IOICORP] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 128.72%
YoY- 61.8%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 4,654,772 14,665,369 10,105,304 6,579,882 3,122,741 8,952,727 6,410,953 -19.17%
PBT 462,542 3,095,197 2,239,097 1,418,738 628,251 1,991,073 1,388,574 -51.85%
Tax -140,936 -683,010 -482,875 -300,093 -137,213 -340,109 -271,374 -35.31%
NP 321,606 2,412,187 1,756,222 1,118,645 491,038 1,650,964 1,117,200 -56.30%
-
NP to SH 290,500 2,231,632 1,634,348 1,032,709 451,518 1,482,104 1,030,443 -56.90%
-
Tax Rate 30.47% 22.07% 21.57% 21.15% 21.84% 17.08% 19.54% -
Total Cost 4,333,166 12,253,182 8,349,082 5,461,237 2,631,703 7,301,763 5,293,753 -12.46%
-
Net Worth 7,679,200 8,478,385 8,247,544 8,055,736 7,167,924 7,616,282 6,967,582 6.67%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 1,029,518 424,505 423,986 - 429,951 428,585 -
Div Payout % - 46.13% 25.97% 41.06% - 29.01% 41.59% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 7,679,200 8,478,385 8,247,544 8,055,736 7,167,924 7,616,282 6,967,582 6.67%
NOSH 5,952,868 6,055,989 6,064,370 6,056,944 6,126,431 6,142,163 1,224,531 186.14%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.91% 16.45% 17.38% 17.00% 15.72% 18.44% 17.43% -
ROE 3.78% 26.32% 19.82% 12.82% 6.30% 19.46% 14.79% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 78.19 242.16 166.63 108.63 50.97 145.76 523.54 -71.75%
EPS 4.88 36.85 26.95 17.05 7.37 24.13 84.15 -84.93%
DPS 0.00 17.00 7.00 7.00 0.00 7.00 35.00 -
NAPS 1.29 1.40 1.36 1.33 1.17 1.24 5.69 -62.71%
Adjusted Per Share Value based on latest NOSH - 5,985,489
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 74.38 234.34 161.48 105.14 49.90 143.06 102.44 -19.16%
EPS 4.64 35.66 26.12 16.50 7.21 23.68 16.47 -56.92%
DPS 0.00 16.45 6.78 6.77 0.00 6.87 6.85 -
NAPS 1.2271 1.3548 1.3179 1.2872 1.1454 1.217 1.1134 6.67%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 4.20 7.45 7.10 7.75 6.05 5.20 4.42 -
P/RPS 5.37 3.08 4.26 7.13 11.87 3.57 0.84 243.29%
P/EPS 86.07 20.22 26.35 45.45 82.09 21.55 5.25 542.07%
EY 1.16 4.95 3.80 2.20 1.22 4.64 19.04 -84.43%
DY 0.00 2.28 0.99 0.90 0.00 1.35 7.92 -
P/NAPS 3.26 5.32 5.22 5.83 5.17 4.19 0.78 158.79%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 07/11/08 18/08/08 15/05/08 14/02/08 15/11/07 21/08/07 14/05/07 -
Price 3.12 4.78 7.45 8.15 7.45 4.92 5.45 -
P/RPS 3.99 1.97 4.47 7.50 14.62 3.38 1.04 144.47%
P/EPS 63.93 12.97 27.64 47.80 101.09 20.39 6.48 358.08%
EY 1.56 7.71 3.62 2.09 0.99 4.90 15.44 -78.21%
DY 0.00 3.56 0.94 0.86 0.00 1.42 6.42 -
P/NAPS 2.42 3.41 5.48 6.13 6.37 3.97 0.96 84.91%

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