[IOICORP] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -41.97%
YoY- -70.99%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 3,275,460 3,122,456 3,096,406 3,726,840 4,654,772 4,560,065 3,525,422 -4.78%
PBT 625,116 612,751 141,329 333,495 462,542 856,100 820,359 -16.55%
Tax -136,851 -111,952 -83,088 -150,967 -140,936 -200,135 -182,782 -17.53%
NP 488,265 500,799 58,241 182,528 321,606 655,965 637,577 -16.28%
-
NP to SH 478,382 487,069 37,362 168,586 290,500 597,284 601,639 -14.16%
-
Tax Rate 21.89% 18.27% 58.79% 45.27% 30.47% 23.38% 22.28% -
Total Cost 2,787,195 2,621,657 3,038,165 3,544,312 4,333,166 3,904,100 2,887,845 -2.33%
-
Net Worth 9,018,187 8,305,683 7,591,009 7,721,946 7,679,200 8,437,917 8,273,296 5.91%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 118,652 177,914 176,838 - 602,708 - -
Div Payout % - 24.36% 476.19% 104.90% - 100.91% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 9,018,187 8,305,683 7,591,009 7,721,946 7,679,200 8,437,917 8,273,296 5.91%
NOSH 5,972,309 5,932,630 5,930,476 5,894,615 5,952,868 6,027,083 6,083,306 -1.21%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 14.91% 16.04% 1.88% 4.90% 6.91% 14.38% 18.09% -
ROE 5.30% 5.86% 0.49% 2.18% 3.78% 7.08% 7.27% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 54.84 52.63 52.21 63.22 78.19 75.66 57.95 -3.60%
EPS 8.01 8.21 0.63 2.86 4.88 9.91 9.89 -13.10%
DPS 0.00 2.00 3.00 3.00 0.00 10.00 0.00 -
NAPS 1.51 1.40 1.28 1.31 1.29 1.40 1.36 7.21%
Adjusted Per Share Value based on latest NOSH - 5,894,615
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 52.82 50.35 49.93 60.10 75.06 73.53 56.85 -4.77%
EPS 7.71 7.85 0.60 2.72 4.68 9.63 9.70 -14.18%
DPS 0.00 1.91 2.87 2.85 0.00 9.72 0.00 -
NAPS 1.4542 1.3393 1.224 1.2452 1.2383 1.3606 1.3341 5.90%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 5.20 4.72 3.80 3.56 4.20 7.45 7.10 -
P/RPS 9.48 8.97 7.28 5.63 5.37 9.85 12.25 -15.69%
P/EPS 64.92 57.49 603.17 124.48 86.07 75.18 71.79 -6.48%
EY 1.54 1.74 0.17 0.80 1.16 1.33 1.39 7.06%
DY 0.00 0.42 0.79 0.84 0.00 1.34 0.00 -
P/NAPS 3.44 3.37 2.97 2.72 3.26 5.32 5.22 -24.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 15/05/09 20/02/09 07/11/08 18/08/08 15/05/08 -
Price 5.39 5.09 4.44 3.72 3.12 4.78 7.45 -
P/RPS 9.83 9.67 8.50 5.88 3.99 6.32 12.86 -16.38%
P/EPS 67.29 62.00 704.76 130.07 63.93 48.23 75.33 -7.24%
EY 1.49 1.61 0.14 0.77 1.56 2.07 1.33 7.85%
DY 0.00 0.39 0.68 0.81 0.00 2.09 0.00 -
P/NAPS 3.57 3.64 3.47 2.84 2.42 3.41 5.48 -24.83%

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