[IOICORP] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 94.56%
YoY- 64.68%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 12,530,400 16,590,400 14,077,040 13,101,840 18,619,088 12,490,964 7,613,544 8.65%
PBT 2,329,200 1,696,400 2,646,984 2,500,464 1,850,168 2,513,004 1,354,944 9.44%
Tax 125,600 -605,200 -596,628 -547,404 -563,744 -548,852 -242,300 -
NP 2,454,800 1,091,200 2,050,356 1,953,060 1,286,424 1,964,152 1,112,644 14.08%
-
NP to SH 2,417,200 1,032,400 1,992,512 1,913,528 1,162,000 1,806,072 1,022,676 15.39%
-
Tax Rate -5.39% 35.68% 22.54% 21.89% 30.47% 21.84% 17.88% -
Total Cost 10,075,600 15,499,200 12,026,684 11,148,780 17,332,664 10,526,812 6,500,900 7.56%
-
Net Worth 12,610,922 11,620,739 10,523,830 9,018,187 7,679,200 7,167,924 6,319,091 12.19%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 12,610,922 11,620,739 10,523,830 9,018,187 7,679,200 7,167,924 6,319,091 12.19%
NOSH 6,401,483 6,420,298 6,378,079 5,972,309 5,952,868 6,126,431 1,210,553 31.95%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 19.59% 6.58% 14.57% 14.91% 6.91% 15.72% 14.61% -
ROE 19.17% 8.88% 18.93% 21.22% 15.13% 25.20% 16.18% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 195.74 258.41 220.71 219.38 312.78 203.89 628.93 -17.66%
EPS 37.76 16.08 31.24 32.04 19.52 29.48 84.48 -12.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.81 1.65 1.51 1.29 1.17 5.22 -14.97%
Adjusted Per Share Value based on latest NOSH - 5,972,309
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 202.05 267.52 226.99 211.27 300.23 201.42 122.77 8.64%
EPS 38.98 16.65 32.13 30.86 18.74 29.12 16.49 15.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0335 1.8738 1.697 1.4542 1.2383 1.1558 1.019 12.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 4.98 4.65 5.47 5.20 4.20 6.05 3.24 -
P/RPS 2.54 1.80 2.48 2.37 1.34 2.97 0.52 30.22%
P/EPS 13.19 28.92 17.51 16.23 21.52 20.52 3.84 22.81%
EY 7.58 3.46 5.71 6.16 4.65 4.87 26.07 -18.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.57 3.32 3.44 3.26 5.17 0.62 26.38%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 18/11/11 18/11/10 24/11/09 07/11/08 15/11/07 14/11/06 -
Price 4.93 5.06 5.90 5.39 3.12 7.45 3.66 -
P/RPS 2.52 1.96 2.67 2.46 1.00 3.65 0.58 27.71%
P/EPS 13.06 31.47 18.89 16.82 15.98 25.27 4.33 20.18%
EY 7.66 3.18 5.29 5.94 6.26 3.96 23.08 -16.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.80 3.58 3.57 2.42 6.37 0.70 23.61%

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