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

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
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 3,275,460 14,600,474 11,478,018 8,381,612 4,654,772 14,665,369 10,105,304 -52.78%
PBT 625,116 1,550,117 937,366 796,037 462,542 3,095,197 2,239,097 -57.25%
Tax -136,851 -486,943 -374,991 -291,903 -140,936 -683,010 -482,875 -56.82%
NP 488,265 1,063,174 562,375 504,134 321,606 2,412,187 1,756,222 -57.36%
-
NP to SH 478,382 983,517 496,448 459,086 290,500 2,231,632 1,634,348 -55.88%
-
Tax Rate 21.89% 31.41% 40.00% 36.67% 30.47% 22.07% 21.57% -
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%
-
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%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 473,413 355,028 177,710 - 1,029,518 424,505 -
Div Payout % - 48.13% 71.51% 38.71% - 46.13% 25.97% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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%
NOSH 5,972,309 5,917,671 5,917,139 5,923,690 5,952,868 6,055,989 6,064,370 -1.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.91% 7.28% 4.90% 6.01% 6.91% 16.45% 17.38% -
ROE 5.30% 11.87% 6.55% 5.92% 3.78% 26.32% 19.82% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 54.84 246.73 193.98 141.49 78.19 242.16 166.63 -52.29%
EPS 8.01 16.62 8.39 7.75 4.88 36.85 26.95 -55.43%
DPS 0.00 8.00 6.00 3.00 0.00 17.00 7.00 -
NAPS 1.51 1.40 1.28 1.31 1.29 1.40 1.36 7.21%
Adjusted Per Share Value based on latest NOSH - 5,894,615
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 52.34 233.31 183.41 133.93 74.38 234.34 161.48 -52.78%
EPS 7.64 15.72 7.93 7.34 4.64 35.66 26.12 -55.90%
DPS 0.00 7.56 5.67 2.84 0.00 16.45 6.78 -
NAPS 1.441 1.3238 1.2103 1.24 1.2271 1.3548 1.3179 6.12%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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%
P/EPS 64.92 28.40 45.29 45.94 86.07 20.22 26.35 82.31%
EY 1.54 3.52 2.21 2.18 1.16 4.95 3.80 -45.20%
DY 0.00 1.69 1.58 0.84 0.00 2.28 0.99 -
P/NAPS 3.44 3.37 2.97 2.72 3.26 5.32 5.22 -24.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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%
P/EPS 67.29 30.63 52.92 48.00 63.93 12.97 27.64 80.87%
EY 1.49 3.27 1.89 2.08 1.56 7.71 3.62 -44.63%
DY 0.00 1.57 1.35 0.81 0.00 3.56 0.94 -
P/NAPS 3.57 3.64 3.47 2.84 2.42 3.41 5.48 -24.83%

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