[IOICORP] QoQ Quarter Result on 30-Sep-2006 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 20.65%
YoY- 47.42%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 2,541,774 2,271,783 2,235,784 1,903,386 1,649,090 1,452,193 1,668,550 32.49%
PBT 602,499 527,069 522,769 338,736 277,828 282,218 336,858 47.50%
Tax -68,735 -101,646 -109,153 -60,575 -48,195 -43,253 -61,743 7.43%
NP 533,764 425,423 413,616 278,161 229,633 238,965 275,115 55.74%
-
NP to SH 451,661 392,173 382,601 255,669 211,908 214,829 228,841 57.54%
-
Tax Rate 11.41% 19.29% 20.88% 17.88% 17.35% 15.33% 18.33% -
Total Cost 2,008,010 1,846,360 1,822,168 1,625,225 1,419,457 1,213,228 1,393,435 27.66%
-
Net Worth 7,693,126 7,043,763 6,909,604 6,319,091 5,914,266 4,586,625 6,578,475 11.03%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 428,787 - 31,937 - 337,357 -
Div Payout % - - 112.07% - 15.07% - 147.42% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 7,693,126 7,043,763 6,909,604 6,319,091 5,914,266 4,586,625 6,578,475 11.03%
NOSH 6,204,134 1,237,919 1,225,107 1,210,553 1,182,853 1,146,656 1,124,525 213.20%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 21.00% 18.73% 18.50% 14.61% 13.92% 16.46% 16.49% -
ROE 5.87% 5.57% 5.54% 4.05% 3.58% 4.68% 3.48% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.97 183.52 182.50 157.23 139.42 126.65 148.38 -57.69%
EPS 7.28 31.68 31.23 21.12 3.58 18.74 20.35 -49.70%
DPS 0.00 0.00 35.00 0.00 2.70 0.00 30.00 -
NAPS 1.24 5.69 5.64 5.22 5.00 4.00 5.85 -64.55%
Adjusted Per Share Value based on latest NOSH - 1,210,553
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.62 36.30 35.73 30.41 26.35 23.21 26.66 32.51%
EPS 7.22 6.27 6.11 4.09 3.39 3.43 3.66 57.48%
DPS 0.00 0.00 6.85 0.00 0.51 0.00 5.39 -
NAPS 1.2293 1.1255 1.1041 1.0097 0.9451 0.7329 1.0512 11.02%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.20 4.42 3.68 3.24 2.86 2.66 2.48 -
P/RPS 12.69 2.41 2.02 2.06 2.05 2.10 1.67 287.95%
P/EPS 71.43 13.95 11.78 15.34 15.96 14.20 12.19 226.08%
EY 1.40 7.17 8.49 6.52 6.26 7.04 8.21 -69.34%
DY 0.00 0.00 9.51 0.00 0.94 0.00 12.10 -
P/NAPS 4.19 0.78 0.65 0.62 0.57 0.67 0.42 365.37%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 14/05/07 13/02/07 14/11/06 16/08/06 23/06/06 23/02/06 -
Price 4.92 5.45 3.92 3.66 3.32 2.80 2.76 -
P/RPS 12.01 2.97 2.15 2.33 2.38 2.21 1.86 247.93%
P/EPS 67.58 17.20 12.55 17.33 18.53 14.95 13.56 192.62%
EY 1.48 5.81 7.97 5.77 5.40 6.69 7.37 -65.80%
DY 0.00 0.00 8.93 0.00 0.81 0.00 10.87 -
P/NAPS 3.97 0.96 0.70 0.70 0.66 0.70 0.47 316.38%

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