[IOICORP] QoQ Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 58.26%
YoY- 58.61%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 8,381,612 4,654,772 14,665,369 10,105,304 6,579,882 3,122,741 8,952,727 -4.28%
PBT 796,037 462,542 3,095,197 2,239,097 1,418,738 628,251 1,991,073 -45.57%
Tax -291,903 -140,936 -683,010 -482,875 -300,093 -137,213 -340,109 -9.64%
NP 504,134 321,606 2,412,187 1,756,222 1,118,645 491,038 1,650,964 -54.49%
-
NP to SH 459,086 290,500 2,231,632 1,634,348 1,032,709 451,518 1,482,104 -54.05%
-
Tax Rate 36.67% 30.47% 22.07% 21.57% 21.15% 21.84% 17.08% -
Total Cost 7,877,478 4,333,166 12,253,182 8,349,082 5,461,237 2,631,703 7,301,763 5.16%
-
Net Worth 7,760,033 7,679,200 8,478,385 8,247,544 8,055,736 7,167,924 7,616,282 1.24%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 177,710 - 1,029,518 424,505 423,986 - 429,951 -44.36%
Div Payout % 38.71% - 46.13% 25.97% 41.06% - 29.01% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 7,760,033 7,679,200 8,478,385 8,247,544 8,055,736 7,167,924 7,616,282 1.24%
NOSH 5,923,690 5,952,868 6,055,989 6,064,370 6,056,944 6,126,431 6,142,163 -2.37%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.01% 6.91% 16.45% 17.38% 17.00% 15.72% 18.44% -
ROE 5.92% 3.78% 26.32% 19.82% 12.82% 6.30% 19.46% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 141.49 78.19 242.16 166.63 108.63 50.97 145.76 -1.95%
EPS 7.75 4.88 36.85 26.95 17.05 7.37 24.13 -52.93%
DPS 3.00 0.00 17.00 7.00 7.00 0.00 7.00 -43.01%
NAPS 1.31 1.29 1.40 1.36 1.33 1.17 1.24 3.71%
Adjusted Per Share Value based on latest NOSH - 6,083,306
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 133.93 74.38 234.34 161.48 105.14 49.90 143.06 -4.28%
EPS 7.34 4.64 35.66 26.12 16.50 7.21 23.68 -54.03%
DPS 2.84 0.00 16.45 6.78 6.77 0.00 6.87 -44.35%
NAPS 1.24 1.2271 1.3548 1.3179 1.2872 1.1454 1.217 1.25%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.56 4.20 7.45 7.10 7.75 6.05 5.20 -
P/RPS 2.52 5.37 3.08 4.26 7.13 11.87 3.57 -20.63%
P/EPS 45.94 86.07 20.22 26.35 45.45 82.09 21.55 65.25%
EY 2.18 1.16 4.95 3.80 2.20 1.22 4.64 -39.42%
DY 0.84 0.00 2.28 0.99 0.90 0.00 1.35 -27.01%
P/NAPS 2.72 3.26 5.32 5.22 5.83 5.17 4.19 -24.92%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 07/11/08 18/08/08 15/05/08 14/02/08 15/11/07 21/08/07 -
Price 3.72 3.12 4.78 7.45 8.15 7.45 4.92 -
P/RPS 2.63 3.99 1.97 4.47 7.50 14.62 3.38 -15.33%
P/EPS 48.00 63.93 12.97 27.64 47.80 101.09 20.39 76.50%
EY 2.08 1.56 7.71 3.62 2.09 0.99 4.90 -43.37%
DY 0.81 0.00 3.56 0.94 0.86 0.00 1.42 -31.10%
P/NAPS 2.84 2.42 3.41 5.48 6.13 6.37 3.97 -19.93%

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