[IOICORP] YoY Annualized Quarter Result on 30-Jun-2004 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

16-Aug-2004

Admission Sponsor

Sponsor

Financial Year

30-Jun-2004

Quarter

30-Jun-2004 [#4]

Profit Trend

QoQ- 8.94%

YoY- 39.74%

Quarter Report

quarterly report 0406.xls

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Annualized Quarter Result
Revenue	8,952,727	6,109,668	6,072,507	4,993,454	3,907,871	2,410,500	1,291,578	38.06%
YoY %	46.53%	0.61%	21.61%	27.78%	62.12%	86.63%	-	-
Horiz. %	693.16%	473.04%	470.16%	386.62%	302.57%	186.63%	100.00%	-
PBT	1,991,073	1,152,873	1,220,854	1,112,045	812,626	570,502	458,462	27.71%
YoY %	72.71%	-5.57%	9.78%	36.85%	42.44%	24.44%	-	-
Horiz. %	434.29%	251.47%	266.29%	242.56%	177.25%	124.44%	100.00%	-
Tax	-340,109	-196,158	-134,341	-410,495	-310,574	-219,542	-167,334	12.54%
YoY %	-73.39%	-46.01%	67.27%	-32.17%	-41.46%	-31.20%	-	-
Horiz. %	203.25%	117.23%	80.28%	245.31%	185.60%	131.20%	100.00%	-
NP	1,650,964	956,715	1,086,513	701,550	502,052	350,960	291,128	33.52%
YoY %	72.57%	-11.95%	54.87%	39.74%	43.05%	20.55%	-	-
Horiz. %	567.09%	328.62%	373.21%	240.98%	172.45%	120.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,482,104	829,002	902,220	701,550	502,052	350,960	291,128	31.14%
YoY %	78.78%	-8.12%	28.60%	39.74%	43.05%	20.55%	-	-
Horiz. %	509.09%	284.76%	309.90%	240.98%	172.45%	120.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.08%	17.01%	11.00%	36.91%	38.22%	38.48%	36.50%	-
YoY %	0.41%	54.64%	-70.20%	-3.43%	-0.68%	5.42%	-	-
Horiz. %	46.79%	46.60%	30.14%	101.12%	104.71%	105.42%	100.00%	-
Total Cost	7,301,763	5,152,953	4,985,994	4,291,904	3,405,819	2,059,540	1,000,450	39.25%
YoY %	41.70%	3.35%	16.17%	26.02%	65.37%	105.86%	-	-
Horiz. %	729.85%	515.06%	498.38%	429.00%	340.43%	205.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,616,282	1,142,415	4,868,697	3,899,320	2,810,133	2,716,725	2,405,043	21.17%
YoY %	566.68%	-76.54%	24.86%	38.76%	3.44%	12.96%	-	-
Horiz. %	316.68%	47.50%	202.44%	162.13%	116.84%	112.96%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	429,951	99,390	391,734	273,061	188,599	127,745	105,115	26.44%
YoY %	332.59%	-74.63%	43.46%	44.78%	47.64%	21.53%	-	-
Horiz. %	409.03%	94.55%	372.67%	259.77%	179.42%	121.53%	100.00%	-
Div Payout %	29.01%	11.99%	43.42%	38.92%	37.57%	36.40%	36.11%	-
YoY %	141.95%	-72.39%	11.56%	3.59%	3.21%	0.80%	-	-
Horiz. %	80.34%	33.20%	120.24%	107.78%	104.04%	100.80%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	7,616,282	1,142,415	4,868,697	3,899,320	2,810,133	2,716,725	2,405,043	21.17%
YoY %	566.68%	-76.54%	24.86%	38.76%	3.44%	12.96%	-	-
Horiz. %	316.68%	47.50%	202.44%	162.13%	116.84%	112.96%	100.00%	-
NOSH	6,142,163	1,142,415	1,119,240	1,092,246	942,997	851,637	840,924	39.27%
YoY %	437.65%	2.07%	2.47%	15.83%	10.73%	1.27%	-	-
Horiz. %	730.41%	135.85%	133.10%	129.89%	112.14%	101.27%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	18.44%	15.66%	17.89%	14.05%	12.85%	14.56%	22.54%	-
YoY %	17.75%	-12.47%	27.33%	9.34%	-11.74%	-35.40%	-	-
Horiz. %	81.81%	69.48%	79.37%	62.33%	57.01%	64.60%	100.00%	-
ROE	19.46%	72.57%	18.53%	17.99%	17.87%	12.92%	12.10%	-
YoY %	-73.18%	291.64%	3.00%	0.67%	38.31%	6.78%	-	-
Horiz. %	160.83%	599.75%	153.14%	148.68%	147.69%	106.78%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	145.76	534.80	542.56	457.17	414.41	283.04	153.59	-0.86%
YoY %	-72.74%	-1.43%	18.68%	10.32%	46.41%	84.28%	-	-
Horiz. %	94.90%	348.20%	353.25%	297.66%	269.82%	184.28%	100.00%	-
EPS	24.13	14.51	80.61	64.23	53.24	41.21	34.62	-5.83%
YoY %	66.30%	-82.00%	25.50%	20.64%	29.19%	19.04%	-	-
Horiz. %	69.70%	41.91%	232.84%	185.53%	153.78%	119.04%	100.00%	-
DPS	7.00	8.70	35.00	25.00	20.00	15.00	12.50	-9.20%
YoY %	-19.54%	-75.14%	40.00%	25.00%	33.33%	20.00%	-	-
Horiz. %	56.00%	69.60%	280.00%	200.00%	160.00%	120.00%	100.00%	-
NAPS	1.24	1.00	4.35	3.57	2.98	3.19	2.86	-12.99%
YoY %	24.00%	-77.01%	21.85%	19.80%	-6.58%	11.54%	-	-
Horiz. %	43.36%	34.97%	152.10%	124.83%	104.20%	111.54%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 1,127,750
RPS	144.36	98.52	97.92	80.52	63.01	38.87	20.83	38.05%
YoY %	46.53%	0.61%	21.61%	27.79%	62.10%	86.61%	-	-
Horiz. %	693.04%	472.97%	470.09%	386.56%	302.50%	186.61%	100.00%	-
EPS	23.90	13.37	14.55	11.31	8.10	5.66	4.69	31.16%
YoY %	78.76%	-8.11%	28.65%	39.63%	43.11%	20.68%	-	-
Horiz. %	509.59%	285.07%	310.23%	241.15%	172.71%	120.68%	100.00%	-
DPS	6.93	1.60	6.32	4.40	3.04	2.06	1.69	26.50%
YoY %	333.12%	-74.68%	43.64%	44.74%	47.57%	21.89%	-	-
Horiz. %	410.06%	94.67%	373.96%	260.36%	179.88%	121.89%	100.00%	-
NAPS	1.2281	0.1842	0.7851	0.6288	0.4531	0.4381	0.3878	21.17%
YoY %	566.72%	-76.54%	24.86%	38.78%	3.42%	12.97%	-	-
Horiz. %	316.68%	47.50%	202.45%	162.15%	116.84%	112.97%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	5.20	2.86	2.10	1.63	1.14	1.22	0.53	-
P/RPS	3.57	0.53	0.39	0.36	0.28	0.43	0.35	47.23%
YoY %	573.58%	35.90%	8.33%	28.57%	-34.88%	22.86%	-	-
Horiz. %	1,020.00%	151.43%	111.43%	102.86%	80.00%	122.86%	100.00%	-
P/EPS	21.55	3.94	2.61	2.54	2.14	2.96	1.53	55.37%
YoY %	446.95%	50.96%	2.76%	18.69%	-27.70%	93.46%	-	-
Horiz. %	1,408.50%	257.52%	170.59%	166.01%	139.87%	193.46%	100.00%	-
EY	4.64	25.37	38.39	39.40	46.70	33.78	65.32	-35.63%
YoY %	-81.71%	-33.92%	-2.56%	-15.63%	38.25%	-48.29%	-	-
Horiz. %	7.10%	38.84%	58.77%	60.32%	71.49%	51.71%	100.00%	-
DY	1.35	3.04	16.67	15.34	17.54	12.30	23.58	-37.90%
YoY %	-55.59%	-81.76%	8.67%	-12.54%	42.60%	-47.84%	-	-
Horiz. %	5.73%	12.89%	70.70%	65.06%	74.39%	52.16%	100.00%	-
P/NAPS	4.19	2.86	0.48	0.46	0.38	0.38	0.19	67.42%
YoY %	46.50%	495.83%	4.35%	21.05%	0.00%	100.00%	-	-
Horiz. %	2,205.26%	1,505.26%	252.63%	242.11%	200.00%	200.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	21/08/07	16/08/06	16/08/05	16/08/04	15/08/03	12/08/02	24/08/01	-
Price	4.92	3.32	2.24	1.55	1.18	1.21	0.74	-
P/RPS	3.38	0.62	0.41	0.34	0.28	0.43	0.48	38.42%
YoY %	445.16%	51.22%	20.59%	21.43%	-34.88%	-10.42%	-	-
Horiz. %	704.17%	129.17%	85.42%	70.83%	58.33%	89.58%	100.00%	-
P/EPS	20.39	4.58	2.78	2.41	2.22	2.94	2.14	45.57%
YoY %	345.20%	64.75%	15.35%	8.56%	-24.49%	37.38%	-	-
Horiz. %	952.80%	214.02%	129.91%	112.62%	103.74%	137.38%	100.00%	-
EY	4.90	21.86	35.99	41.44	45.12	34.06	46.78	-31.33%
YoY %	-77.58%	-39.26%	-13.15%	-8.16%	32.47%	-27.19%	-	-
Horiz. %	10.47%	46.73%	76.93%	88.58%	96.45%	72.81%	100.00%	-
DY	1.42	2.62	15.63	16.13	16.95	12.40	16.89	-33.79%
YoY %	-45.80%	-83.24%	-3.10%	-4.84%	36.69%	-26.58%	-	-
Horiz. %	8.41%	15.51%	92.54%	95.50%	100.36%	73.42%	100.00%	-
P/NAPS	3.97	3.32	0.51	0.43	0.40	0.38	0.26	57.47%
YoY %	19.58%	550.98%	18.60%	7.50%	5.26%	46.15%	-	-
Horiz. %	1,526.92%	1,276.92%	196.15%	165.38%	153.85%	146.15%	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