[IOICORP] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -3.59%
YoY- 173.58%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 3,519,260 3,059,938 3,147,327 3,060,237 3,275,460 3,122,456 3,096,406 8.90%
PBT 661,746 618,008 709,268 598,241 625,116 612,751 141,329 179.61%
Tax -149,157 -77,124 -149,048 -122,494 -136,851 -111,952 -83,088 47.65%
NP 512,589 540,884 560,220 475,747 488,265 500,799 58,241 325.71%
-
NP to SH 498,128 547,050 549,018 461,211 478,382 487,069 37,362 461.37%
-
Tax Rate 22.54% 12.48% 21.01% 20.48% 21.89% 18.27% 58.79% -
Total Cost 3,006,671 2,519,054 2,587,107 2,584,490 2,787,195 2,621,657 3,038,165 -0.69%
-
Net Worth 10,523,830 10,787,801 10,405,805 9,810,454 9,018,187 8,305,683 7,591,009 24.30%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 638,331 - 418,738 - 118,652 177,914 -
Div Payout % - 116.69% - 90.79% - 24.36% 476.19% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 10,523,830 10,787,801 10,405,805 9,810,454 9,018,187 8,305,683 7,591,009 24.30%
NOSH 6,378,079 6,383,314 6,383,929 5,981,984 5,972,309 5,932,630 5,930,476 4.96%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 14.57% 17.68% 17.80% 15.55% 14.91% 16.04% 1.88% -
ROE 4.73% 5.07% 5.28% 4.70% 5.30% 5.86% 0.49% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 55.18 47.94 49.30 51.16 54.84 52.63 52.21 3.75%
EPS 7.81 8.57 8.60 7.71 8.01 8.21 0.63 434.82%
DPS 0.00 10.00 0.00 7.00 0.00 2.00 3.00 -
NAPS 1.65 1.69 1.63 1.64 1.51 1.40 1.28 18.42%
Adjusted Per Share Value based on latest NOSH - 5,981,984
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 56.75 49.34 50.75 49.35 52.82 50.35 49.93 8.90%
EPS 8.03 8.82 8.85 7.44 7.71 7.85 0.60 462.80%
DPS 0.00 10.29 0.00 6.75 0.00 1.91 2.87 -
NAPS 1.697 1.7395 1.6779 1.5819 1.4542 1.3393 1.224 24.31%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 5.47 5.01 5.39 5.47 5.20 4.72 3.80 -
P/RPS 9.91 10.45 10.93 10.69 9.48 8.97 7.28 22.80%
P/EPS 70.04 58.46 62.67 70.95 64.92 57.49 603.17 -76.16%
EY 1.43 1.71 1.60 1.41 1.54 1.74 0.17 313.07%
DY 0.00 2.00 0.00 1.28 0.00 0.42 0.79 -
P/NAPS 3.32 2.96 3.31 3.34 3.44 3.37 2.97 7.70%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 24/08/10 14/05/10 10/02/10 24/11/09 26/08/09 15/05/09 -
Price 5.90 5.25 5.39 5.20 5.39 5.09 4.44 -
P/RPS 10.69 10.95 10.93 10.16 9.83 9.67 8.50 16.49%
P/EPS 75.54 61.26 62.67 67.44 67.29 62.00 704.76 -77.40%
EY 1.32 1.63 1.60 1.48 1.49 1.61 0.14 345.69%
DY 0.00 1.90 0.00 1.35 0.00 0.39 0.68 -
P/NAPS 3.58 3.11 3.31 3.17 3.57 3.64 3.47 2.10%

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