[IOICORP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

10-Feb-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Dec-2009 [#2]

Profit Trend

QoQ- 96.41%

YoY- 104.67%

Quarter Report

Microsoft Word - Quarterly Report 0912.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	3,519,260	12,542,962	9,483,024	6,335,697	3,275,460	14,600,474	11,478,018	-54.49%
YoY %	-71.94%	32.27%	49.68%	93.43%	-77.57%	27.20%	-	-
Horiz. %	30.66%	109.28%	82.62%	55.20%	28.54%	127.20%	100.00%	-
PBT	661,746	2,550,633	1,932,625	1,223,357	625,116	1,550,117	937,366	-20.69%
YoY %	-74.06%	31.98%	57.98%	95.70%	-59.67%	65.37%	-	-
Horiz. %	70.60%	272.11%	206.18%	130.51%	66.69%	165.37%	100.00%	-
Tax	-149,157	-485,517	-408,393	-259,345	-136,851	-486,943	-374,991	-45.88%
YoY %	69.28%	-18.88%	-57.47%	-89.51%	71.90%	-29.85%	-	-
Horiz. %	39.78%	129.47%	108.91%	69.16%	36.49%	129.85%	100.00%	-
NP	512,589	2,065,116	1,524,232	964,012	488,265	1,063,174	562,375	-5.98%
YoY %	-75.18%	35.49%	58.11%	97.44%	-54.07%	89.05%	-	-
Horiz. %	91.15%	367.21%	271.03%	171.42%	86.82%	189.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	498,128	2,035,661	1,488,611	939,593	478,382	983,517	496,448	0.22%
YoY %	-75.53%	36.75%	58.43%	96.41%	-51.36%	98.11%	-	-
Horiz. %	100.34%	410.05%	299.85%	189.26%	96.36%	198.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.54%	19.04%	21.13%	21.20%	21.89%	31.41%	40.00%	-
YoY %	18.38%	-9.89%	-0.33%	-3.15%	-30.31%	-21.48%	-	-
Horiz. %	56.35%	47.60%	52.83%	53.00%	54.73%	78.53%	100.00%	-
Total Cost	3,006,671	10,477,846	7,958,792	5,371,685	2,787,195	13,537,300	10,915,643	-57.63%
YoY %	-71.30%	31.65%	48.16%	92.73%	-79.41%	24.02%	-	-
Horiz. %	27.54%	95.99%	72.91%	49.21%	25.53%	124.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,523,830	10,437,704	9,956,650	9,802,369	9,018,187	8,284,739	7,573,938	24.49%
YoY %	0.83%	4.83%	1.57%	8.70%	8.85%	9.38%	-	-
Horiz. %	138.95%	137.81%	131.46%	129.42%	119.07%	109.38%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	-	1,049,946	427,586	418,393	-	473,413	355,028	-
YoY %	-	145.55%	2.20%	0.00%	-	33.35%	-	-
Horiz. %	-	295.74%	120.44%	117.85%	-	133.35%	100.00%	-
Div Payout %	-	51.58%	28.72%	44.53%	-	48.13%	71.51%	-
YoY %	-	79.60%	-35.50%	0.00%	-	-32.69%	-	-
Horiz. %	-	72.13%	40.16%	62.27%	-	67.31%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	10,523,830	10,437,704	9,956,650	9,802,369	9,018,187	8,284,739	7,573,938	24.49%
YoY %	0.83%	4.83%	1.57%	8.70%	8.85%	9.38%	-	-
Horiz. %	138.95%	137.81%	131.46%	129.42%	119.07%	109.38%	100.00%	-
NOSH	6,378,079	6,176,156	6,108,374	5,977,054	5,972,309	5,917,671	5,917,139	5.12%
YoY %	3.27%	1.11%	2.20%	0.08%	0.92%	0.01%	-	-
Horiz. %	107.79%	104.38%	103.23%	101.01%	100.93%	100.01%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	14.57%	16.46%	16.07%	15.22%	14.91%	7.28%	4.90%	-
YoY %	-11.48%	2.43%	5.58%	2.08%	104.81%	48.57%	-	-
Horiz. %	297.35%	335.92%	327.96%	310.61%	304.29%	148.57%	100.00%	-
ROE	4.73%	19.50%	14.95%	9.59%	5.30%	11.87%	6.55%	-
YoY %	-75.74%	30.43%	55.89%	80.94%	-55.35%	81.22%	-	-
Horiz. %	72.21%	297.71%	228.24%	146.41%	80.92%	181.22%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	55.18	203.09	155.25	106.00	54.84	246.73	193.98	-56.71%
YoY %	-72.83%	30.81%	46.46%	93.29%	-77.77%	27.19%	-	-
Horiz. %	28.45%	104.70%	80.03%	54.64%	28.27%	127.19%	100.00%	-
EPS	7.81	32.96	24.37	15.72	8.01	16.62	8.39	-4.65%
YoY %	-76.30%	35.25%	55.03%	96.25%	-51.81%	98.09%	-	-
Horiz. %	93.09%	392.85%	290.46%	187.37%	95.47%	198.09%	100.00%	-
DPS	0.00	17.00	7.00	7.00	0.00	8.00	6.00	-
YoY %	0.00%	142.86%	0.00%	0.00%	0.00%	33.33%	-	-
Horiz. %	0.00%	283.33%	116.67%	116.67%	0.00%	133.33%	100.00%	-
NAPS	1.65	1.69	1.63	1.64	1.51	1.40	1.28	18.42%
YoY %	-2.37%	3.68%	-0.61%	8.61%	7.86%	9.38%	-	-
Horiz. %	128.91%	132.03%	127.34%	128.12%	117.97%	109.38%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 5,981,984
RPS	56.24	200.43	151.53	101.24	52.34	233.31	183.41	-54.49%
YoY %	-71.94%	32.27%	49.67%	93.43%	-77.57%	27.21%	-	-
Horiz. %	30.66%	109.28%	82.62%	55.20%	28.54%	127.21%	100.00%	-
EPS	7.96	32.53	23.79	15.01	7.64	15.72	7.93	0.25%
YoY %	-75.53%	36.74%	58.49%	96.47%	-51.40%	98.23%	-	-
Horiz. %	100.38%	410.21%	300.00%	189.28%	96.34%	198.23%	100.00%	-
DPS	0.00	16.78	6.83	6.69	0.00	7.56	5.67	-
YoY %	0.00%	145.68%	2.09%	0.00%	0.00%	33.33%	-	-
Horiz. %	0.00%	295.94%	120.46%	117.99%	0.00%	133.33%	100.00%	-
NAPS	1.6816	1.6679	1.591	1.5663	1.441	1.3238	1.2103	24.48%
YoY %	0.82%	4.83%	1.58%	8.70%	8.85%	9.38%	-	-
Horiz. %	138.94%	137.81%	131.46%	129.41%	119.06%	109.38%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	5.47	5.01	5.39	5.47	5.20	4.72	3.80	-
P/RPS	9.91	2.47	3.47	5.16	9.48	1.91	1.96	194.29%
YoY %	301.21%	-28.82%	-32.75%	-45.57%	396.34%	-2.55%	-	-
Horiz. %	505.61%	126.02%	177.04%	263.27%	483.67%	97.45%	100.00%	-
P/EPS	70.04	15.20	22.12	34.80	64.92	28.40	45.29	33.69%
YoY %	360.79%	-31.28%	-36.44%	-46.40%	128.59%	-37.29%	-	-
Horiz. %	154.65%	33.56%	48.84%	76.84%	143.34%	62.71%	100.00%	-
EY	1.43	6.58	4.52	2.87	1.54	3.52	2.21	-25.16%
YoY %	-78.27%	45.58%	57.49%	86.36%	-56.25%	59.28%	-	-
Horiz. %	64.71%	297.74%	204.52%	129.86%	69.68%	159.28%	100.00%	-
DY	0.00	3.39	1.30	1.28	0.00	1.69	1.58	-
YoY %	0.00%	160.77%	1.56%	0.00%	0.00%	6.96%	-	-
Horiz. %	0.00%	214.56%	82.28%	81.01%	0.00%	106.96%	100.00%	-
P/NAPS	3.32	2.96	3.31	3.34	3.44	3.37	2.97	7.70%
YoY %	12.16%	-10.57%	-0.90%	-2.91%	2.08%	13.47%	-	-
Horiz. %	111.78%	99.66%	111.45%	112.46%	115.82%	113.47%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	18/11/10	24/08/10	14/05/10	10/02/10	24/11/09	26/08/09	15/05/09	-
Price	5.90	5.25	5.39	5.20	5.39	5.09	4.44	-
P/RPS	10.69	2.59	3.47	4.91	9.83	2.06	2.29	179.05%
YoY %	312.74%	-25.36%	-29.33%	-50.05%	377.18%	-10.04%	-	-
Horiz. %	466.81%	113.10%	151.53%	214.41%	429.26%	89.96%	100.00%	-
P/EPS	75.54	15.93	22.12	33.08	67.29	30.63	52.92	26.74%
YoY %	374.20%	-27.98%	-33.13%	-50.84%	119.69%	-42.12%	-	-
Horiz. %	142.74%	30.10%	41.80%	62.51%	127.15%	57.88%	100.00%	-
EY	1.32	6.28	4.52	3.02	1.49	3.27	1.89	-21.26%
YoY %	-78.98%	38.94%	49.67%	102.68%	-54.43%	73.02%	-	-
Horiz. %	69.84%	332.28%	239.15%	159.79%	78.84%	173.02%	100.00%	-
DY	0.00	3.24	1.30	1.35	0.00	1.57	1.35	-
YoY %	0.00%	149.23%	-3.70%	0.00%	0.00%	16.30%	-	-
Horiz. %	0.00%	240.00%	96.30%	100.00%	0.00%	116.30%	100.00%	-
P/NAPS	3.58	3.11	3.31	3.17	3.57	3.64	3.47	2.10%
YoY %	15.11%	-6.04%	4.42%	-11.20%	-1.92%	4.90%	-	-
Horiz. %	103.17%	89.63%	95.39%	91.35%	102.88%	104.90%	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