[IOICORP] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -1.78%
YoY- 64.68%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 3,059,938 3,147,327 3,060,237 3,275,460 3,122,456 3,096,406 3,726,840 -12.34%
PBT 618,008 709,268 598,241 625,116 612,751 141,329 333,495 51.04%
Tax -77,124 -149,048 -122,494 -136,851 -111,952 -83,088 -150,967 -36.17%
NP 540,884 560,220 475,747 488,265 500,799 58,241 182,528 106.71%
-
NP to SH 547,050 549,018 461,211 478,382 487,069 37,362 168,586 119.65%
-
Tax Rate 12.48% 21.01% 20.48% 21.89% 18.27% 58.79% 45.27% -
Total Cost 2,519,054 2,587,107 2,584,490 2,787,195 2,621,657 3,038,165 3,544,312 -20.40%
-
Net Worth 10,787,801 10,405,805 9,810,454 9,018,187 8,305,683 7,591,009 7,721,946 25.04%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 638,331 - 418,738 - 118,652 177,914 176,838 135.86%
Div Payout % 116.69% - 90.79% - 24.36% 476.19% 104.90% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 10,787,801 10,405,805 9,810,454 9,018,187 8,305,683 7,591,009 7,721,946 25.04%
NOSH 6,383,314 6,383,929 5,981,984 5,972,309 5,932,630 5,930,476 5,894,615 5.46%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.68% 17.80% 15.55% 14.91% 16.04% 1.88% 4.90% -
ROE 5.07% 5.28% 4.70% 5.30% 5.86% 0.49% 2.18% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 47.94 49.30 51.16 54.84 52.63 52.21 63.22 -16.88%
EPS 8.57 8.60 7.71 8.01 8.21 0.63 2.86 108.26%
DPS 10.00 0.00 7.00 0.00 2.00 3.00 3.00 123.63%
NAPS 1.69 1.63 1.64 1.51 1.40 1.28 1.31 18.56%
Adjusted Per Share Value based on latest NOSH - 5,972,309
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 49.34 50.75 49.35 52.82 50.35 49.93 60.10 -12.35%
EPS 8.82 8.85 7.44 7.71 7.85 0.60 2.72 119.55%
DPS 10.29 0.00 6.75 0.00 1.91 2.87 2.85 135.90%
NAPS 1.7395 1.6779 1.5819 1.4542 1.3393 1.224 1.2452 25.04%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 5.01 5.39 5.47 5.20 4.72 3.80 3.56 -
P/RPS 10.45 10.93 10.69 9.48 8.97 7.28 5.63 51.20%
P/EPS 58.46 62.67 70.95 64.92 57.49 603.17 124.48 -39.66%
EY 1.71 1.60 1.41 1.54 1.74 0.17 0.80 66.16%
DY 2.00 0.00 1.28 0.00 0.42 0.79 0.84 78.59%
P/NAPS 2.96 3.31 3.34 3.44 3.37 2.97 2.72 5.81%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 14/05/10 10/02/10 24/11/09 26/08/09 15/05/09 20/02/09 -
Price 5.25 5.39 5.20 5.39 5.09 4.44 3.72 -
P/RPS 10.95 10.93 10.16 9.83 9.67 8.50 5.88 51.53%
P/EPS 61.26 62.67 67.44 67.29 62.00 704.76 130.07 -39.54%
EY 1.63 1.60 1.48 1.49 1.61 0.14 0.77 65.09%
DY 1.90 0.00 1.35 0.00 0.39 0.68 0.81 76.81%
P/NAPS 3.11 3.31 3.17 3.57 3.64 3.47 2.84 6.25%

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