[IOICORP] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 11.16%
YoY- 67.91%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 16,467,099 16,197,400 14,665,369 12,647,078 11,393,439 10,172,082 8,952,727 49.84%
PBT 2,472,496 2,929,488 3,095,197 2,841,596 2,548,306 2,280,588 1,991,073 15.45%
Tax -674,820 -686,733 -683,010 -551,610 -470,474 -416,747 -340,109 57.57%
NP 1,797,676 2,242,755 2,412,187 2,289,986 2,077,832 1,863,841 1,650,964 5.81%
-
NP to SH 1,658,009 2,070,614 2,231,632 2,086,009 1,876,543 1,677,953 1,482,104 7.72%
-
Tax Rate 27.29% 23.44% 22.07% 19.41% 18.46% 18.27% 17.08% -
Total Cost 14,669,423 13,954,645 12,253,182 10,357,092 9,315,607 8,308,241 7,301,763 58.88%
-
Net Worth 7,721,946 7,679,200 8,437,917 8,273,296 7,960,700 7,167,924 7,693,126 0.24%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 779,546 1,021,692 1,021,692 418,984 418,984 428,787 428,787 48.68%
Div Payout % 47.02% 49.34% 45.78% 20.09% 22.33% 25.55% 28.93% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 7,721,946 7,679,200 8,437,917 8,273,296 7,960,700 7,167,924 7,693,126 0.24%
NOSH 5,894,615 5,952,868 6,027,083 6,083,306 5,985,489 6,126,431 6,204,134 -3.33%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 10.92% 13.85% 16.45% 18.11% 18.24% 18.32% 18.44% -
ROE 21.47% 26.96% 26.45% 25.21% 23.57% 23.41% 19.27% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 279.36 272.09 243.32 207.90 190.35 166.04 144.30 55.02%
EPS 28.13 34.78 37.03 34.29 31.35 27.39 23.89 11.45%
DPS 13.22 17.16 17.00 7.00 7.00 7.00 6.91 53.80%
NAPS 1.31 1.29 1.40 1.36 1.33 1.17 1.24 3.71%
Adjusted Per Share Value based on latest NOSH - 6,083,306
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 265.53 261.18 236.48 203.93 183.72 164.02 144.36 49.84%
EPS 26.74 33.39 35.98 33.64 30.26 27.06 23.90 7.73%
DPS 12.57 16.47 16.47 6.76 6.76 6.91 6.91 48.74%
NAPS 1.2452 1.2383 1.3606 1.3341 1.2837 1.1558 1.2405 0.25%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.56 4.20 7.45 7.10 7.75 6.05 5.20 -
P/RPS 1.27 1.54 3.06 3.42 4.07 3.64 3.60 -49.91%
P/EPS 12.66 12.07 20.12 20.71 24.72 22.09 21.77 -30.21%
EY 7.90 8.28 4.97 4.83 4.05 4.53 4.59 43.38%
DY 3.71 4.09 2.28 0.99 0.90 1.16 1.33 97.54%
P/NAPS 2.72 3.26 5.32 5.22 5.83 5.17 4.19 -24.92%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 07/11/08 18/08/08 15/05/08 14/02/08 15/11/07 21/08/07 -
Price 3.72 3.12 4.78 7.45 8.15 7.45 4.92 -
P/RPS 1.33 1.15 1.96 3.58 4.28 4.49 3.41 -46.46%
P/EPS 13.23 8.97 12.91 21.73 26.00 27.20 20.60 -25.46%
EY 7.56 11.15 7.75 4.60 3.85 3.68 4.86 34.07%
DY 3.56 5.50 3.56 0.94 0.86 0.94 1.40 85.77%
P/NAPS 2.84 2.42 3.41 5.48 6.13 6.37 3.97 -19.93%

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