[IOICORP] QoQ Quarter Result on 30-Jun-2007 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 15.17%
YoY- 113.14%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,525,422 3,457,141 3,122,741 2,541,774 2,271,783 2,235,784 1,903,386 50.76%
PBT 820,359 790,487 628,251 602,499 527,069 522,769 338,736 80.24%
Tax -182,782 -162,880 -137,213 -68,735 -101,646 -109,153 -60,575 108.67%
NP 637,577 627,607 491,038 533,764 425,423 413,616 278,161 73.75%
-
NP to SH 601,639 581,191 451,518 451,661 392,173 382,601 255,669 76.82%
-
Tax Rate 22.28% 20.61% 21.84% 11.41% 19.29% 20.88% 17.88% -
Total Cost 2,887,845 2,829,534 2,631,703 2,008,010 1,846,360 1,822,168 1,625,225 46.65%
-
Net Worth 8,273,296 7,960,700 7,167,924 7,693,126 7,043,763 6,909,604 6,319,091 19.65%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 418,984 - - - 428,787 - -
Div Payout % - 72.09% - - - 112.07% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 8,273,296 7,960,700 7,167,924 7,693,126 7,043,763 6,909,604 6,319,091 19.65%
NOSH 6,083,306 5,985,489 6,126,431 6,204,134 1,237,919 1,225,107 1,210,553 193.09%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 18.09% 18.15% 15.72% 21.00% 18.73% 18.50% 14.61% -
ROE 7.27% 7.30% 6.30% 5.87% 5.57% 5.54% 4.05% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 57.95 57.76 50.97 40.97 183.52 182.50 157.23 -48.56%
EPS 9.89 9.71 7.37 7.28 31.68 31.23 21.12 -39.66%
DPS 0.00 7.00 0.00 0.00 0.00 35.00 0.00 -
NAPS 1.36 1.33 1.17 1.24 5.69 5.64 5.22 -59.17%
Adjusted Per Share Value based on latest NOSH - 6,204,134
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 56.85 55.75 50.35 40.99 36.63 36.05 30.69 50.77%
EPS 9.70 9.37 7.28 7.28 6.32 6.17 4.12 76.88%
DPS 0.00 6.76 0.00 0.00 0.00 6.91 0.00 -
NAPS 1.3341 1.2837 1.1558 1.2405 1.1358 1.1142 1.019 19.65%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 7.10 7.75 6.05 5.20 4.42 3.68 3.24 -
P/RPS 12.25 13.42 11.87 12.69 2.41 2.02 2.06 227.87%
P/EPS 71.79 79.81 82.09 71.43 13.95 11.78 15.34 179.52%
EY 1.39 1.25 1.22 1.40 7.17 8.49 6.52 -64.27%
DY 0.00 0.90 0.00 0.00 0.00 9.51 0.00 -
P/NAPS 5.22 5.83 5.17 4.19 0.78 0.65 0.62 313.32%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 15/05/08 14/02/08 15/11/07 21/08/07 14/05/07 13/02/07 14/11/06 -
Price 7.45 8.15 7.45 4.92 5.45 3.92 3.66 -
P/RPS 12.86 14.11 14.62 12.01 2.97 2.15 2.33 211.98%
P/EPS 75.33 83.93 101.09 67.58 17.20 12.55 17.33 166.10%
EY 1.33 1.19 0.99 1.48 5.81 7.97 5.77 -62.37%
DY 0.00 0.86 0.00 0.00 0.00 8.93 0.00 -
P/NAPS 5.48 6.13 6.37 3.97 0.96 0.70 0.70 293.77%

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