[IOICORP] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 28.72%
YoY- 51.91%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 4,654,772 4,560,065 3,525,422 3,457,141 3,122,741 2,541,774 2,271,783 61.10%
PBT 462,542 856,100 820,359 790,487 628,251 602,499 527,069 -8.31%
Tax -140,936 -200,135 -182,782 -162,880 -137,213 -68,735 -101,646 24.26%
NP 321,606 655,965 637,577 627,607 491,038 533,764 425,423 -16.97%
-
NP to SH 290,500 597,284 601,639 581,191 451,518 451,661 392,173 -18.08%
-
Tax Rate 30.47% 23.38% 22.28% 20.61% 21.84% 11.41% 19.29% -
Total Cost 4,333,166 3,904,100 2,887,845 2,829,534 2,631,703 2,008,010 1,846,360 76.32%
-
Net Worth 7,679,200 8,437,917 8,273,296 7,960,700 7,167,924 7,693,126 7,043,763 5.91%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 602,708 - 418,984 - - - -
Div Payout % - 100.91% - 72.09% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 7,679,200 8,437,917 8,273,296 7,960,700 7,167,924 7,693,126 7,043,763 5.91%
NOSH 5,952,868 6,027,083 6,083,306 5,985,489 6,126,431 6,204,134 1,237,919 184.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.91% 14.38% 18.09% 18.15% 15.72% 21.00% 18.73% -
ROE 3.78% 7.08% 7.27% 7.30% 6.30% 5.87% 5.57% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 78.19 75.66 57.95 57.76 50.97 40.97 183.52 -43.29%
EPS 4.88 9.91 9.89 9.71 7.37 7.28 31.68 -71.16%
DPS 0.00 10.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.29 1.40 1.36 1.33 1.17 1.24 5.69 -62.71%
Adjusted Per Share Value based on latest NOSH - 5,985,489
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 74.38 72.87 56.33 55.24 49.90 40.62 36.30 61.11%
EPS 4.64 9.54 9.61 9.29 7.21 7.22 6.27 -18.13%
DPS 0.00 9.63 0.00 6.70 0.00 0.00 0.00 -
NAPS 1.2271 1.3483 1.322 1.2721 1.1454 1.2293 1.1255 5.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 4.20 7.45 7.10 7.75 6.05 5.20 4.42 -
P/RPS 5.37 9.85 12.25 13.42 11.87 12.69 2.41 70.34%
P/EPS 86.07 75.18 71.79 79.81 82.09 71.43 13.95 235.28%
EY 1.16 1.33 1.39 1.25 1.22 1.40 7.17 -70.21%
DY 0.00 1.34 0.00 0.90 0.00 0.00 0.00 -
P/NAPS 3.26 5.32 5.22 5.83 5.17 4.19 0.78 158.79%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 07/11/08 18/08/08 15/05/08 14/02/08 15/11/07 21/08/07 14/05/07 -
Price 3.12 4.78 7.45 8.15 7.45 4.92 5.45 -
P/RPS 3.99 6.32 12.86 14.11 14.62 12.01 2.97 21.68%
P/EPS 63.93 48.23 75.33 83.93 101.09 67.58 17.20 139.37%
EY 1.56 2.07 1.33 1.19 0.99 1.48 5.81 -58.28%
DY 0.00 2.09 0.00 0.86 0.00 0.00 0.00 -
P/NAPS 2.42 3.41 5.48 6.13 6.37 3.97 0.96 84.91%

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