[IOICORP] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 34.08%
YoY- 42.74%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 3,008,385 1,339,835 6,072,507 4,673,498 3,194,333 1,714,205 4,993,454 -28.60%
PBT 592,827 225,969 1,220,854 910,569 636,401 321,031 1,112,045 -34.17%
Tax -104,710 -12,967 -134,341 -221,170 -122,233 -110,915 -410,495 -59.67%
NP 488,117 213,002 1,086,513 689,399 514,168 210,116 701,550 -21.42%
-
NP to SH 402,265 173,424 902,220 689,399 514,168 210,116 701,550 -30.91%
-
Tax Rate 17.66% 5.74% 11.00% 24.29% 19.21% 34.55% 36.91% -
Total Cost 2,520,268 1,126,833 4,985,994 3,984,099 2,680,165 1,504,089 4,291,904 -29.80%
-
Net Worth 6,555,014 4,600,816 4,868,697 4,490,724 4,475,415 4,220,278 3,899,320 41.24%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 336,154 - 391,734 688,615 224,331 209,779 273,061 14.82%
Div Payout % 83.57% - 43.42% 99.89% 43.63% 99.84% 38.92% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 6,555,014 4,600,816 4,868,697 4,490,724 4,475,415 4,220,278 3,899,320 41.24%
NOSH 1,120,515 1,116,703 1,119,240 1,119,881 1,121,657 1,122,414 1,092,246 1.71%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 16.23% 15.90% 17.89% 14.75% 16.10% 12.26% 14.05% -
ROE 6.14% 3.77% 18.53% 15.35% 11.49% 4.98% 17.99% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 268.48 119.98 542.56 417.32 284.79 152.72 457.17 -29.80%
EPS 35.90 15.53 80.61 61.56 45.84 18.72 64.23 -32.07%
DPS 30.00 0.00 35.00 61.49 20.00 18.69 25.00 12.88%
NAPS 5.85 4.12 4.35 4.01 3.99 3.76 3.57 38.86%
Adjusted Per Share Value based on latest NOSH - 1,116,121
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 48.07 21.41 97.03 74.68 51.04 27.39 79.79 -28.60%
EPS 6.43 2.77 14.42 11.02 8.22 3.36 11.21 -30.89%
DPS 5.37 0.00 6.26 11.00 3.58 3.35 4.36 14.85%
NAPS 1.0474 0.7352 0.778 0.7176 0.7151 0.6744 0.6231 41.24%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.48 2.38 2.10 1.79 1.90 1.87 1.63 -
P/RPS 0.92 1.98 0.39 0.43 0.67 1.22 0.36 86.60%
P/EPS 6.91 15.33 2.61 2.91 4.14 9.99 2.54 94.52%
EY 14.48 6.53 38.39 34.39 24.13 10.01 39.40 -48.59%
DY 12.10 0.00 16.67 34.35 10.53 9.99 15.34 -14.59%
P/NAPS 0.42 0.58 0.48 0.45 0.48 0.50 0.46 -5.86%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 16/11/05 16/08/05 16/05/05 17/02/05 10/11/04 16/08/04 -
Price 2.76 2.50 2.24 1.85 1.75 1.94 1.55 -
P/RPS 1.03 2.08 0.41 0.44 0.61 1.27 0.34 108.94%
P/EPS 7.69 16.10 2.78 3.01 3.82 10.36 2.41 116.28%
EY 13.01 6.21 35.99 33.28 26.19 9.65 41.44 -53.70%
DY 10.87 0.00 15.63 33.24 11.43 9.63 16.13 -23.07%
P/NAPS 0.47 0.61 0.51 0.46 0.44 0.52 0.43 6.09%

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