[IOICORP] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 22.35%
YoY- 54.51%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 13,159,764 8,278,340 6,016,770 6,388,666 5,326,580 3,292,918 1,907,970 37.94%
PBT 2,837,476 1,723,010 1,185,654 1,272,802 1,068,052 828,460 431,142 36.87%
Tax -600,186 -339,456 -209,420 -244,466 -402,490 -284,050 -152,816 25.59%
NP 2,237,290 1,383,554 976,234 1,028,336 665,562 544,410 278,326 41.51%
-
NP to SH 2,065,418 1,276,540 804,530 1,028,336 665,562 544,410 278,326 39.63%
-
Tax Rate 21.15% 19.70% 17.66% 19.21% 37.68% 34.29% 35.44% -
Total Cost 10,922,474 6,894,786 5,040,536 5,360,330 4,661,018 2,748,508 1,629,644 37.29%
-
Net Worth 8,055,736 6,868,618 6,555,014 4,475,415 3,472,865 2,548,263 2,498,876 21.53%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 847,972 852,488 672,309 448,663 254,112 180,089 100,964 42.54%
Div Payout % 41.06% 66.78% 83.57% 43.63% 38.18% 33.08% 36.28% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 8,055,736 6,868,618 6,555,014 4,475,415 3,472,865 2,548,263 2,498,876 21.53%
NOSH 6,056,944 1,217,840 1,120,515 1,121,657 1,058,800 900,446 841,372 38.93%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 17.00% 16.71% 16.23% 16.10% 12.50% 16.53% 14.59% -
ROE 25.64% 18.59% 12.27% 22.98% 19.16% 21.36% 11.14% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 217.27 679.76 536.96 569.57 503.08 365.70 226.77 -0.71%
EPS 34.10 104.82 71.80 91.68 62.86 60.46 33.08 0.50%
DPS 14.00 70.00 60.00 40.00 24.00 20.00 12.00 2.60%
NAPS 1.33 5.64 5.85 3.99 3.28 2.83 2.97 -12.52%
Adjusted Per Share Value based on latest NOSH - 1,121,135
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 210.28 132.28 96.14 102.09 85.11 52.62 30.49 37.94%
EPS 33.00 20.40 12.86 16.43 10.64 8.70 4.45 39.62%
DPS 13.55 13.62 10.74 7.17 4.06 2.88 1.61 42.59%
NAPS 1.2872 1.0976 1.0474 0.7151 0.5549 0.4072 0.3993 21.53%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 7.75 3.68 2.48 1.90 1.54 1.11 0.77 -
P/RPS 3.57 0.54 0.46 0.33 0.31 0.30 0.34 47.95%
P/EPS 22.73 3.51 3.45 2.07 2.45 1.84 2.33 46.14%
EY 4.40 28.48 28.95 48.25 40.82 54.47 42.96 -31.58%
DY 1.81 19.02 24.19 21.05 15.58 18.02 15.58 -30.13%
P/NAPS 5.83 0.65 0.42 0.48 0.47 0.39 0.26 67.88%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 14/02/08 13/02/07 23/02/06 17/02/05 17/02/04 18/02/03 21/02/02 -
Price 8.15 3.92 2.76 1.75 1.58 1.18 0.95 -
P/RPS 3.75 0.58 0.51 0.31 0.31 0.32 0.42 44.00%
P/EPS 23.90 3.74 3.84 1.91 2.51 1.95 2.87 42.34%
EY 4.18 26.74 26.01 52.39 39.78 51.24 34.82 -29.75%
DY 1.72 17.86 21.74 22.86 15.19 16.95 12.63 -28.26%
P/NAPS 6.13 0.70 0.47 0.44 0.48 0.42 0.32 63.53%

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