[IOICORP] QoQ Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

20-Feb-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

31-Dec-2008 [#2]

Profit Trend

QoQ- 58.03%

YoY- -55.55%

Quarter Report

Quarterly Report 0812.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Cumulative Result
Revenue	3,275,460	14,600,474	11,478,018	8,381,612	4,654,772	14,665,369	10,105,304	-52.78%
YoY %	-77.57%	27.20%	36.94%	80.06%	-68.26%	45.13%	-	-
Horiz. %	32.41%	144.48%	113.58%	82.94%	46.06%	145.13%	100.00%	-
PBT	625,116	1,550,117	937,366	796,037	462,542	3,095,197	2,239,097	-57.25%
YoY %	-59.67%	65.37%	17.75%	72.10%	-85.06%	38.23%	-	-
Horiz. %	27.92%	69.23%	41.86%	35.55%	20.66%	138.23%	100.00%	-
Tax	-136,851	-486,943	-374,991	-291,903	-140,936	-683,010	-482,875	-56.82%
YoY %	71.90%	-29.85%	-28.46%	-107.12%	79.37%	-41.45%	-	-
Horiz. %	28.34%	100.84%	77.66%	60.45%	29.19%	141.45%	100.00%	-
NP	488,265	1,063,174	562,375	504,134	321,606	2,412,187	1,756,222	-57.36%
YoY %	-54.07%	89.05%	11.55%	56.76%	-86.67%	37.35%	-	-
Horiz. %	27.80%	60.54%	32.02%	28.71%	18.31%	137.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	478,382	983,517	496,448	459,086	290,500	2,231,632	1,634,348	-55.88%
YoY %	-51.36%	98.11%	8.14%	58.03%	-86.98%	36.55%	-	-
Horiz. %	29.27%	60.18%	30.38%	28.09%	17.77%	136.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.89%	31.41%	40.00%	36.67%	30.47%	22.07%	21.57%	-
YoY %	-30.31%	-21.48%	9.08%	20.35%	38.06%	2.32%	-	-
Horiz. %	101.48%	145.62%	185.44%	170.00%	141.26%	102.32%	100.00%	-
Total Cost	2,787,195	13,537,300	10,915,643	7,877,478	4,333,166	12,253,182	8,349,082	-51.84%
YoY %	-79.41%	24.02%	38.57%	81.79%	-64.64%	46.76%	-	-
Horiz. %	33.38%	162.14%	130.74%	94.35%	51.90%	146.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,018,187	8,284,739	7,573,938	7,760,033	7,679,200	8,478,385	8,247,544	6.13%
YoY %	8.85%	9.38%	-2.40%	1.05%	-9.43%	2.80%	-	-
Horiz. %	109.34%	100.45%	91.83%	94.09%	93.11%	102.80%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	-	473,413	355,028	177,710	-	1,029,518	424,505	-
YoY %	-	33.35%	99.78%	0.00%	-	142.52%	-	-
Horiz. %	-	111.52%	83.63%	41.86%	-	242.52%	100.00%	-
Div Payout %	-	48.13%	71.51%	38.71%	-	46.13%	25.97%	-
YoY %	-	-32.69%	84.73%	0.00%	-	77.63%	-	-
Horiz. %	-	185.33%	275.36%	149.06%	-	177.63%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	9,018,187	8,284,739	7,573,938	7,760,033	7,679,200	8,478,385	8,247,544	6.13%
YoY %	8.85%	9.38%	-2.40%	1.05%	-9.43%	2.80%	-	-
Horiz. %	109.34%	100.45%	91.83%	94.09%	93.11%	102.80%	100.00%	-
NOSH	5,972,309	5,917,671	5,917,139	5,923,690	5,952,868	6,055,989	6,064,370	-1.01%
YoY %	0.92%	0.01%	-0.11%	-0.49%	-1.70%	-0.14%	-	-
Horiz. %	98.48%	97.58%	97.57%	97.68%	98.16%	99.86%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	14.91%	7.28%	4.90%	6.01%	6.91%	16.45%	17.38%	-
YoY %	104.81%	48.57%	-18.47%	-13.02%	-57.99%	-5.35%	-	-
Horiz. %	85.79%	41.89%	28.19%	34.58%	39.76%	94.65%	100.00%	-
ROE	5.30%	11.87%	6.55%	5.92%	3.78%	26.32%	19.82%	-
YoY %	-55.35%	81.22%	10.64%	56.61%	-85.64%	32.80%	-	-
Horiz. %	26.74%	59.89%	33.05%	29.87%	19.07%	132.80%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	54.84	246.73	193.98	141.49	78.19	242.16	166.63	-52.29%
YoY %	-77.77%	27.19%	37.10%	80.96%	-67.71%	45.33%	-	-
Horiz. %	32.91%	148.07%	116.41%	84.91%	46.92%	145.33%	100.00%	-
EPS	8.01	16.62	8.39	7.75	4.88	36.85	26.95	-55.43%
YoY %	-51.81%	98.09%	8.26%	58.81%	-86.76%	36.73%	-	-
Horiz. %	29.72%	61.67%	31.13%	28.76%	18.11%	136.73%	100.00%	-
DPS	0.00	8.00	6.00	3.00	0.00	17.00	7.00	-
YoY %	0.00%	33.33%	100.00%	0.00%	0.00%	142.86%	-	-
Horiz. %	0.00%	114.29%	85.71%	42.86%	0.00%	242.86%	100.00%	-
NAPS	1.51	1.40	1.28	1.31	1.29	1.40	1.36	7.21%
YoY %	7.86%	9.38%	-2.29%	1.55%	-7.86%	2.94%	-	-
Horiz. %	111.03%	102.94%	94.12%	96.32%	94.85%	102.94%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 5,894,615
RPS	52.34	233.31	183.41	133.93	74.38	234.34	161.48	-52.78%
YoY %	-77.57%	27.21%	36.94%	80.06%	-68.26%	45.12%	-	-
Horiz. %	32.41%	144.48%	113.58%	82.94%	46.06%	145.12%	100.00%	-
EPS	7.64	15.72	7.93	7.34	4.64	35.66	26.12	-55.90%
YoY %	-51.40%	98.23%	8.04%	58.19%	-86.99%	36.52%	-	-
Horiz. %	29.25%	60.18%	30.36%	28.10%	17.76%	136.52%	100.00%	-
DPS	0.00	7.56	5.67	2.84	0.00	16.45	6.78	-
YoY %	0.00%	33.33%	99.65%	0.00%	0.00%	142.63%	-	-
Horiz. %	0.00%	111.50%	83.63%	41.89%	0.00%	242.63%	100.00%	-
NAPS	1.441	1.3238	1.2103	1.24	1.2271	1.3548	1.3179	6.12%
YoY %	8.85%	9.38%	-2.40%	1.05%	-9.43%	2.80%	-	-
Horiz. %	109.34%	100.45%	91.84%	94.09%	93.11%	102.80%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	5.20	4.72	3.80	3.56	4.20	7.45	7.10	-
P/RPS	9.48	1.91	1.96	2.52	5.37	3.08	4.26	70.36%
YoY %	396.34%	-2.55%	-22.22%	-53.07%	74.35%	-27.70%	-	-
Horiz. %	222.54%	44.84%	46.01%	59.15%	126.06%	72.30%	100.00%	-
P/EPS	64.92	28.40	45.29	45.94	86.07	20.22	26.35	82.31%
YoY %	128.59%	-37.29%	-1.41%	-46.62%	325.67%	-23.26%	-	-
Horiz. %	246.38%	107.78%	171.88%	174.35%	326.64%	76.74%	100.00%	-
EY	1.54	3.52	2.21	2.18	1.16	4.95	3.80	-45.20%
YoY %	-56.25%	59.28%	1.38%	87.93%	-76.57%	30.26%	-	-
Horiz. %	40.53%	92.63%	58.16%	57.37%	30.53%	130.26%	100.00%	-
DY	0.00	1.69	1.58	0.84	0.00	2.28	0.99	-
YoY %	0.00%	6.96%	88.10%	0.00%	0.00%	130.30%	-	-
Horiz. %	0.00%	170.71%	159.60%	84.85%	0.00%	230.30%	100.00%	-
P/NAPS	3.44	3.37	2.97	2.72	3.26	5.32	5.22	-24.25%
YoY %	2.08%	13.47%	9.19%	-16.56%	-38.72%	1.92%	-	-
Horiz. %	65.90%	64.56%	56.90%	52.11%	62.45%	101.92%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	26/08/09	15/05/09	20/02/09	07/11/08	18/08/08	15/05/08	-
Price	5.39	5.09	4.44	3.72	3.12	4.78	7.45	-
P/RPS	9.83	2.06	2.29	2.63	3.99	1.97	4.47	69.02%
YoY %	377.18%	-10.04%	-12.93%	-34.09%	102.54%	-55.93%	-	-
Horiz. %	219.91%	46.09%	51.23%	58.84%	89.26%	44.07%	100.00%	-
P/EPS	67.29	30.63	52.92	48.00	63.93	12.97	27.64	80.87%
YoY %	119.69%	-42.12%	10.25%	-24.92%	392.91%	-53.08%	-	-
Horiz. %	243.45%	110.82%	191.46%	173.66%	231.30%	46.92%	100.00%	-
EY	1.49	3.27	1.89	2.08	1.56	7.71	3.62	-44.63%
YoY %	-54.43%	73.02%	-9.13%	33.33%	-79.77%	112.98%	-	-
Horiz. %	41.16%	90.33%	52.21%	57.46%	43.09%	212.98%	100.00%	-
DY	0.00	1.57	1.35	0.81	0.00	3.56	0.94	-
YoY %	0.00%	16.30%	66.67%	0.00%	0.00%	278.72%	-	-
Horiz. %	0.00%	167.02%	143.62%	86.17%	0.00%	378.72%	100.00%	-
P/NAPS	3.57	3.64	3.47	2.84	2.42	3.41	5.48	-24.83%
YoY %	-1.92%	4.90%	22.18%	17.36%	-29.03%	-37.77%	-	-
Horiz. %	65.15%	66.42%	63.32%	51.82%	44.16%	62.23%	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