[IOICORP] QoQ Quarter Result on 31-Mar-2009 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -77.84%
YoY- -93.79%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,060,237 3,275,460 3,122,456 3,096,406 3,726,840 4,654,772 4,560,065 -23.29%
PBT 598,241 625,116 612,751 141,329 333,495 462,542 856,100 -21.20%
Tax -122,494 -136,851 -111,952 -83,088 -150,967 -140,936 -200,135 -27.84%
NP 475,747 488,265 500,799 58,241 182,528 321,606 655,965 -19.22%
-
NP to SH 461,211 478,382 487,069 37,362 168,586 290,500 597,284 -15.79%
-
Tax Rate 20.48% 21.89% 18.27% 58.79% 45.27% 30.47% 23.38% -
Total Cost 2,584,490 2,787,195 2,621,657 3,038,165 3,544,312 4,333,166 3,904,100 -23.98%
-
Net Worth 9,810,454 9,018,187 8,305,683 7,591,009 7,721,946 7,679,200 8,437,917 10.53%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 418,738 - 118,652 177,914 176,838 - 602,708 -21.50%
Div Payout % 90.79% - 24.36% 476.19% 104.90% - 100.91% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 9,810,454 9,018,187 8,305,683 7,591,009 7,721,946 7,679,200 8,437,917 10.53%
NOSH 5,981,984 5,972,309 5,932,630 5,930,476 5,894,615 5,952,868 6,027,083 -0.49%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.55% 14.91% 16.04% 1.88% 4.90% 6.91% 14.38% -
ROE 4.70% 5.30% 5.86% 0.49% 2.18% 3.78% 7.08% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.16 54.84 52.63 52.21 63.22 78.19 75.66 -22.90%
EPS 7.71 8.01 8.21 0.63 2.86 4.88 9.91 -15.37%
DPS 7.00 0.00 2.00 3.00 3.00 0.00 10.00 -21.11%
NAPS 1.64 1.51 1.40 1.28 1.31 1.29 1.40 11.09%
Adjusted Per Share Value based on latest NOSH - 5,930,476
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 49.35 52.82 50.35 49.93 60.10 75.06 73.53 -23.28%
EPS 7.44 7.71 7.85 0.60 2.72 4.68 9.63 -15.76%
DPS 6.75 0.00 1.91 2.87 2.85 0.00 9.72 -21.52%
NAPS 1.5819 1.4542 1.3393 1.224 1.2452 1.2383 1.3606 10.53%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.47 5.20 4.72 3.80 3.56 4.20 7.45 -
P/RPS 10.69 9.48 8.97 7.28 5.63 5.37 9.85 5.59%
P/EPS 70.95 64.92 57.49 603.17 124.48 86.07 75.18 -3.77%
EY 1.41 1.54 1.74 0.17 0.80 1.16 1.33 3.95%
DY 1.28 0.00 0.42 0.79 0.84 0.00 1.34 -2.99%
P/NAPS 3.34 3.44 3.37 2.97 2.72 3.26 5.32 -26.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 24/11/09 26/08/09 15/05/09 20/02/09 07/11/08 18/08/08 -
Price 5.20 5.39 5.09 4.44 3.72 3.12 4.78 -
P/RPS 10.16 9.83 9.67 8.50 5.88 3.99 6.32 37.11%
P/EPS 67.44 67.29 62.00 704.76 130.07 63.93 48.23 24.96%
EY 1.48 1.49 1.61 0.14 0.77 1.56 2.07 -19.99%
DY 1.35 0.00 0.39 0.68 0.81 0.00 2.09 -25.21%
P/NAPS 3.17 3.57 3.64 3.47 2.84 2.42 3.41 -4.73%

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