[IOICORP] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -23.11%
YoY- -17.46%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 18,619,088 12,490,964 7,613,544 5,359,340 6,856,820 5,096,464 2,824,352 36.89%
PBT 1,850,168 2,513,004 1,354,944 903,876 1,284,124 1,013,080 779,492 15.48%
Tax -563,744 -548,852 -242,300 -51,868 -443,660 -383,336 -269,424 13.08%
NP 1,286,424 1,964,152 1,112,644 852,008 840,464 629,744 510,068 16.65%
-
NP to SH 1,162,000 1,806,072 1,022,676 693,696 840,464 629,744 510,068 14.69%
-
Tax Rate 30.47% 21.84% 17.88% 5.74% 34.55% 37.84% 34.56% -
Total Cost 17,332,664 10,526,812 6,500,900 4,507,332 6,016,356 4,466,720 2,314,284 39.83%
-
Net Worth 7,679,200 7,167,924 6,319,091 4,600,816 4,220,278 3,186,329 2,897,710 17.61%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - 839,117 - - -
Div Payout % - - - - 99.84% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 7,679,200 7,167,924 6,319,091 4,600,816 4,220,278 3,186,329 2,897,710 17.61%
NOSH 5,952,868 6,126,431 1,210,553 1,116,703 1,122,414 1,044,698 886,150 37.32%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.91% 15.72% 14.61% 15.90% 12.26% 12.36% 18.06% -
ROE 15.13% 25.20% 16.18% 15.08% 19.91% 19.76% 17.60% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 312.78 203.89 628.93 479.93 610.90 487.84 318.72 -0.31%
EPS 19.52 29.48 84.48 62.12 74.88 60.28 57.56 -16.47%
DPS 0.00 0.00 0.00 0.00 74.76 0.00 0.00 -
NAPS 1.29 1.17 5.22 4.12 3.76 3.05 3.27 -14.34%
Adjusted Per Share Value based on latest NOSH - 1,116,703
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 300.23 201.42 122.77 86.42 110.57 82.18 45.54 36.89%
EPS 18.74 29.12 16.49 11.19 13.55 10.15 8.22 14.70%
DPS 0.00 0.00 0.00 0.00 13.53 0.00 0.00 -
NAPS 1.2383 1.1558 1.019 0.7419 0.6805 0.5138 0.4673 17.61%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 4.20 6.05 3.24 2.38 1.87 1.23 1.15 -
P/RPS 1.34 2.97 0.52 0.50 0.31 0.25 0.36 24.46%
P/EPS 21.52 20.52 3.84 3.83 2.50 2.04 2.00 48.52%
EY 4.65 4.87 26.07 26.10 40.04 49.01 50.05 -32.67%
DY 0.00 0.00 0.00 0.00 39.98 0.00 0.00 -
P/NAPS 3.26 5.17 0.62 0.58 0.50 0.40 0.35 45.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 07/11/08 15/11/07 14/11/06 16/11/05 10/11/04 17/11/03 15/11/02 -
Price 3.12 7.45 3.66 2.50 1.94 1.49 1.14 -
P/RPS 1.00 3.65 0.58 0.52 0.32 0.31 0.36 18.54%
P/EPS 15.98 25.27 4.33 4.02 2.59 2.47 1.98 41.58%
EY 6.26 3.96 23.08 24.85 38.60 40.46 50.49 -29.36%
DY 0.00 0.00 0.00 0.00 38.54 0.00 0.00 -
P/NAPS 2.42 6.37 0.70 0.61 0.52 0.49 0.35 37.98%

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