[IOICORP] QoQ TTM 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- -19.93%

YoY- -11.65%

Quarter Report

Quarterly Report 0812.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	13,221,162	14,600,474	16,038,083	16,467,099	16,197,400	14,665,369	12,647,078	3.00%
YoY %	-9.45%	-8.96%	-2.61%	1.67%	10.45%	15.96%	-	-
Horiz. %	104.54%	115.45%	126.81%	130.20%	128.07%	115.96%	100.00%	-
PBT	1,712,691	1,550,117	1,793,466	2,472,496	2,929,488	3,095,197	2,841,596	-28.62%
YoY %	10.49%	-13.57%	-27.46%	-15.60%	-5.35%	8.92%	-	-
Horiz. %	60.27%	54.55%	63.11%	87.01%	103.09%	108.92%	100.00%	-
Tax	-482,858	-486,943	-575,126	-674,820	-686,733	-683,010	-551,610	-8.48%
YoY %	0.84%	15.33%	14.77%	1.73%	-0.55%	-23.82%	-	-
Horiz. %	87.54%	88.28%	104.26%	122.34%	124.50%	123.82%	100.00%	-
NP	1,229,833	1,063,174	1,218,340	1,797,676	2,242,755	2,412,187	2,289,986	-33.90%
YoY %	15.68%	-12.74%	-32.23%	-19.85%	-7.02%	5.34%	-	-
Horiz. %	53.70%	46.43%	53.20%	78.50%	97.94%	105.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,171,399	983,517	1,093,732	1,658,009	2,070,614	2,231,632	2,086,009	-31.91%
YoY %	19.10%	-10.08%	-34.03%	-19.93%	-7.22%	6.98%	-	-
Horiz. %	56.16%	47.15%	52.43%	79.48%	99.26%	106.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.19%	31.41%	32.07%	27.29%	23.44%	22.07%	19.41%	-
YoY %	-10.25%	-2.06%	17.52%	16.42%	6.21%	13.70%	-	-
Horiz. %	145.23%	161.82%	165.22%	140.60%	120.76%	113.70%	100.00%	-
Total Cost	11,991,329	13,537,300	14,819,743	14,669,423	13,954,645	12,253,182	10,357,092	10.25%
YoY %	-11.42%	-8.65%	1.02%	5.12%	13.89%	18.31%	-	-
Horiz. %	115.78%	130.71%	143.09%	141.64%	134.74%	118.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	8.58%	9.41%	-1.70%	0.56%	-8.99%	1.99%	-	-
Horiz. %	109.00%	100.39%	91.75%	93.34%	92.82%	101.99%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	473,405	473,405	957,461	779,546	1,021,692	1,021,692	418,984	8.47%
YoY %	0.00%	-50.56%	22.82%	-23.70%	0.00%	143.85%	-	-
Horiz. %	112.99%	112.99%	228.52%	186.06%	243.85%	243.85%	100.00%	-
Div Payout %	40.41%	48.13%	87.54%	47.02%	49.34%	45.78%	20.09%	-
YoY %	-16.04%	-45.02%	86.18%	-4.70%	7.78%	127.87%	-	-
Horiz. %	201.14%	239.57%	435.74%	234.05%	245.59%	227.87%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
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%
YoY %	8.58%	9.41%	-1.70%	0.56%	-8.99%	1.99%	-	-
Horiz. %	109.00%	100.39%	91.75%	93.34%	92.82%	101.99%	100.00%	-
NOSH	5,972,309	5,932,630	5,930,476	5,894,615	5,952,868	6,027,083	6,083,306	-1.21%
YoY %	0.67%	0.04%	0.61%	-0.98%	-1.23%	-0.92%	-	-
Horiz. %	98.18%	97.52%	97.49%	96.90%	97.86%	99.08%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	9.30%	7.28%	7.60%	10.92%	13.85%	16.45%	18.11%	-
YoY %	27.75%	-4.21%	-30.40%	-21.16%	-15.81%	-9.17%	-	-
Horiz. %	51.35%	40.20%	41.97%	60.30%	76.48%	90.83%	100.00%	-
ROE	12.99%	11.84%	14.41%	21.47%	26.96%	26.45%	25.21%	-
YoY %	9.71%	-17.83%	-32.88%	-20.36%	1.93%	4.92%	-	-
Horiz. %	51.53%	46.97%	57.16%	85.16%	106.94%	104.92%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	221.37	246.10	270.44	279.36	272.09	243.32	207.90	4.27%
YoY %	-10.05%	-9.00%	-3.19%	2.67%	11.82%	17.04%	-	-
Horiz. %	106.48%	118.37%	130.08%	134.37%	130.88%	117.04%	100.00%	-
EPS	19.61	16.58	18.44	28.13	34.78	37.03	34.29	-31.07%
YoY %	18.28%	-10.09%	-34.45%	-19.12%	-6.08%	7.99%	-	-
Horiz. %	57.19%	48.35%	53.78%	82.04%	101.43%	107.99%	100.00%	-
DPS	8.00	8.00	16.00	13.22	17.16	17.00	7.00	9.30%
YoY %	0.00%	-50.00%	21.03%	-22.96%	0.94%	142.86%	-	-
Horiz. %	114.29%	114.29%	228.57%	188.86%	245.14%	242.86%	100.00%	-
NAPS	1.51	1.40	1.28	1.31	1.29	1.40	1.36	7.21%
YoY %	7.86%	9.38%	-2.29%	1.55%	-7.86%	2.94%	-	-
Horiz. %	111.03%	102.94%	94.12%	96.32%	94.85%	102.94%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 5,894,615
RPS	211.26	233.31	256.28	263.13	258.82	234.34	202.09	2.99%
YoY %	-9.45%	-8.96%	-2.60%	1.67%	10.45%	15.96%	-	-
Horiz. %	104.54%	115.45%	126.81%	130.20%	128.07%	115.96%	100.00%	-
EPS	18.72	15.72	17.48	26.49	33.09	35.66	33.33	-31.90%
YoY %	19.08%	-10.07%	-34.01%	-19.95%	-7.21%	6.99%	-	-
Horiz. %	56.17%	47.16%	52.45%	79.48%	99.28%	106.99%	100.00%	-
DPS	7.56	7.56	15.30	12.46	16.33	16.33	6.70	8.37%
YoY %	0.00%	-50.59%	22.79%	-23.70%	0.00%	143.73%	-	-
Horiz. %	112.84%	112.84%	228.36%	185.97%	243.73%	243.73%	100.00%	-
NAPS	1.441	1.3272	1.213	1.2339	1.2271	1.3483	1.322	5.90%
YoY %	8.57%	9.41%	-1.69%	0.55%	-8.99%	1.99%	-	-
Horiz. %	109.00%	100.39%	91.75%	93.34%	92.82%	101.99%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
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	2.35	1.92	1.41	1.27	1.54	3.06	3.42	-22.11%
YoY %	22.40%	36.17%	11.02%	-17.53%	-49.67%	-10.53%	-	-
Horiz. %	68.71%	56.14%	41.23%	37.13%	45.03%	89.47%	100.00%	-
P/EPS	26.51	28.47	20.60	12.66	12.07	20.12	20.71	17.87%
YoY %	-6.88%	38.20%	62.72%	4.89%	-40.01%	-2.85%	-	-
Horiz. %	128.01%	137.47%	99.47%	61.13%	58.28%	97.15%	100.00%	-
EY	3.77	3.51	4.85	7.90	8.28	4.97	4.83	-15.21%
YoY %	7.41%	-27.63%	-38.61%	-4.59%	66.60%	2.90%	-	-
Horiz. %	78.05%	72.67%	100.41%	163.56%	171.43%	102.90%	100.00%	-
DY	1.54	1.69	4.21	3.71	4.09	2.28	0.99	34.21%
YoY %	-8.88%	-59.86%	13.48%	-9.29%	79.39%	130.30%	-	-
Horiz. %	155.56%	170.71%	425.25%	374.75%	413.13%	230.30%	100.00%	-
P/NAPS	3.44	3.37	2.97	2.72	3.26	5.32	5.22	-24.25%
YoY %	2.08%	13.47%	9.19%	-16.56%	-38.72%	1.92%	-	-
Horiz. %	65.90%	64.56%	56.90%	52.11%	62.45%	101.92%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
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	2.43	2.07	1.64	1.33	1.15	1.96	3.58	-22.74%
YoY %	17.39%	26.22%	23.31%	15.65%	-41.33%	-45.25%	-	-
Horiz. %	67.88%	57.82%	45.81%	37.15%	32.12%	54.75%	100.00%	-
P/EPS	27.48	30.70	24.07	13.23	8.97	12.91	21.73	16.92%
YoY %	-10.49%	27.54%	81.93%	47.49%	-30.52%	-40.59%	-	-
Horiz. %	126.46%	141.28%	110.77%	60.88%	41.28%	59.41%	100.00%	-
EY	3.64	3.26	4.15	7.56	11.15	7.75	4.60	-14.43%
YoY %	11.66%	-21.45%	-45.11%	-32.20%	43.87%	68.48%	-	-
Horiz. %	79.13%	70.87%	90.22%	164.35%	242.39%	168.48%	100.00%	-
DY	1.48	1.57	3.60	3.56	5.50	3.56	0.94	35.30%
YoY %	-5.73%	-56.39%	1.12%	-35.27%	54.49%	278.72%	-	-
Horiz. %	157.45%	167.02%	382.98%	378.72%	585.11%	378.72%	100.00%	-
P/NAPS	3.57	3.64	3.47	2.84	2.42	3.41	5.48	-24.83%
YoY %	-1.92%	4.90%	22.18%	17.36%	-29.03%	-37.77%	-	-
Horiz. %	65.15%	66.42%	63.32%	51.82%	44.16%	62.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos