[IOICORP] QoQ Quarter Result on 30-Jun-2006 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -1.36%
YoY- -0.43%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 2,271,783 2,235,784 1,903,386 1,649,090 1,452,193 1,668,550 1,339,835 42.23%
PBT 527,069 522,769 338,736 277,828 282,218 336,858 255,969 61.92%
Tax -101,646 -109,153 -60,575 -48,195 -43,253 -61,743 -42,967 77.63%
NP 425,423 413,616 278,161 229,633 238,965 275,115 213,002 58.66%
-
NP to SH 392,173 382,601 255,669 211,908 214,829 228,841 173,424 72.36%
-
Tax Rate 19.29% 20.88% 17.88% 17.35% 15.33% 18.33% 16.79% -
Total Cost 1,846,360 1,822,168 1,625,225 1,419,457 1,213,228 1,393,435 1,126,833 39.02%
-
Net Worth 7,043,763 6,909,604 6,319,091 5,914,266 4,586,625 6,578,475 4,600,816 32.86%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 428,787 - 31,937 - 337,357 - -
Div Payout % - 112.07% - 15.07% - 147.42% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 7,043,763 6,909,604 6,319,091 5,914,266 4,586,625 6,578,475 4,600,816 32.86%
NOSH 1,237,919 1,225,107 1,210,553 1,182,853 1,146,656 1,124,525 1,116,703 7.11%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 18.73% 18.50% 14.61% 13.92% 16.46% 16.49% 15.90% -
ROE 5.57% 5.54% 4.05% 3.58% 4.68% 3.48% 3.77% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 183.52 182.50 157.23 139.42 126.65 148.38 119.98 32.78%
EPS 31.68 31.23 21.12 3.58 18.74 20.35 15.53 60.91%
DPS 0.00 35.00 0.00 2.70 0.00 30.00 0.00 -
NAPS 5.69 5.64 5.22 5.00 4.00 5.85 4.12 24.04%
Adjusted Per Share Value based on latest NOSH - 1,182,853
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 36.30 35.73 30.41 26.35 23.21 26.66 21.41 42.23%
EPS 6.27 6.11 4.09 3.39 3.43 3.66 2.77 72.48%
DPS 0.00 6.85 0.00 0.51 0.00 5.39 0.00 -
NAPS 1.1255 1.1041 1.0097 0.9451 0.7329 1.0512 0.7352 32.86%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.42 3.68 3.24 2.86 2.66 2.48 2.38 -
P/RPS 2.41 2.02 2.06 2.05 2.10 1.67 1.98 14.01%
P/EPS 13.95 11.78 15.34 15.96 14.20 12.19 15.33 -6.10%
EY 7.17 8.49 6.52 6.26 7.04 8.21 6.53 6.43%
DY 0.00 9.51 0.00 0.94 0.00 12.10 0.00 -
P/NAPS 0.78 0.65 0.62 0.57 0.67 0.42 0.58 21.85%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 14/05/07 13/02/07 14/11/06 16/08/06 23/06/06 23/02/06 16/11/05 -
Price 5.45 3.92 3.66 3.32 2.80 2.76 2.50 -
P/RPS 2.97 2.15 2.33 2.38 2.21 1.86 2.08 26.83%
P/EPS 17.20 12.55 17.33 18.53 14.95 13.56 16.10 4.50%
EY 5.81 7.97 5.77 5.40 6.69 7.37 6.21 -4.34%
DY 0.00 8.93 0.00 0.81 0.00 10.87 0.00 -
P/NAPS 0.96 0.70 0.70 0.66 0.70 0.47 0.61 35.33%

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