[IOICORP] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
23-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 53.4%
YoY- -10.49%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 4,139,170 1,903,386 6,109,668 4,460,578 3,008,385 1,339,835 6,072,507 -22.49%
PBT 861,505 338,736 1,152,873 875,045 592,827 225,969 1,220,854 -20.68%
Tax -169,728 -60,575 -196,158 -147,963 -104,710 -12,967 -134,341 16.81%
NP 691,777 278,161 956,715 727,082 488,117 213,002 1,086,513 -25.92%
-
NP to SH 638,270 255,669 829,002 617,094 402,265 173,424 902,220 -20.55%
-
Tax Rate 19.70% 17.88% 17.01% 16.91% 17.66% 5.74% 11.00% -
Total Cost 3,447,393 1,625,225 5,152,953 3,733,496 2,520,268 1,126,833 4,985,994 -21.75%
-
Net Worth 6,868,618 6,319,091 1,142,415 4,516,268 6,555,014 4,600,816 4,868,697 25.70%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 426,244 - 99,390 338,720 336,154 - 391,734 5.77%
Div Payout % 66.78% - 11.99% 54.89% 83.57% - 43.42% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 6,868,618 6,319,091 1,142,415 4,516,268 6,555,014 4,600,816 4,868,697 25.70%
NOSH 1,217,840 1,210,553 1,142,415 1,129,067 1,120,515 1,116,703 1,119,240 5.77%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.71% 14.61% 15.66% 16.30% 16.23% 15.90% 17.89% -
ROE 9.29% 4.05% 72.57% 13.66% 6.14% 3.77% 18.53% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 339.88 157.23 534.80 395.07 268.48 119.98 542.56 -26.72%
EPS 52.41 21.12 14.51 54.65 35.90 15.53 80.61 -24.89%
DPS 35.00 0.00 8.70 30.00 30.00 0.00 35.00 0.00%
NAPS 5.64 5.22 1.00 4.00 5.85 4.12 4.35 18.84%
Adjusted Per Share Value based on latest NOSH - 1,146,656
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 66.14 30.41 97.63 71.28 48.07 21.41 97.03 -22.49%
EPS 10.20 4.09 13.25 9.86 6.43 2.77 14.42 -20.56%
DPS 6.81 0.00 1.59 5.41 5.37 0.00 6.26 5.75%
NAPS 1.0976 1.0097 0.1825 0.7217 1.0474 0.7352 0.778 25.71%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.68 3.24 2.86 2.66 2.48 2.38 2.10 -
P/RPS 1.08 2.06 0.53 0.67 0.92 1.98 0.39 96.83%
P/EPS 7.02 15.34 3.94 4.87 6.91 15.33 2.61 93.05%
EY 14.24 6.52 25.37 20.55 14.48 6.53 38.39 -48.28%
DY 9.51 0.00 3.04 11.28 12.10 0.00 16.67 -31.14%
P/NAPS 0.65 0.62 2.86 0.67 0.42 0.58 0.48 22.33%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 14/11/06 16/08/06 23/06/06 23/02/06 16/11/05 16/08/05 -
Price 3.92 3.66 3.32 2.80 2.76 2.50 2.24 -
P/RPS 1.15 2.33 0.62 0.71 1.03 2.08 0.41 98.51%
P/EPS 7.48 17.33 4.58 5.12 7.69 16.10 2.78 93.10%
EY 13.37 5.77 21.86 19.52 13.01 6.21 35.99 -48.22%
DY 8.93 0.00 2.62 10.71 10.87 0.00 15.63 -31.07%
P/NAPS 0.70 0.70 3.32 0.70 0.47 0.61 0.51 23.43%

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