[IOICORP] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 15.98%
YoY- -21.76%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 16,763,224 13,159,764 8,278,340 6,016,770 6,388,666 5,326,580 3,292,918 31.12%
PBT 1,592,074 2,837,476 1,723,010 1,185,654 1,272,802 1,068,052 828,460 11.49%
Tax -583,806 -600,186 -339,456 -209,420 -244,466 -402,490 -284,050 12.74%
NP 1,008,268 2,237,290 1,383,554 976,234 1,028,336 665,562 544,410 10.80%
-
NP to SH 918,172 2,065,418 1,276,540 804,530 1,028,336 665,562 544,410 9.09%
-
Tax Rate 36.67% 21.15% 19.70% 17.66% 19.21% 37.68% 34.29% -
Total Cost 15,754,956 10,922,474 6,894,786 5,040,536 5,360,330 4,661,018 2,748,508 33.74%
-
Net Worth 7,760,033 8,055,736 6,868,618 6,555,014 4,475,415 3,472,865 2,548,263 20.37%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 355,421 847,972 852,488 672,309 448,663 254,112 180,089 11.98%
Div Payout % 38.71% 41.06% 66.78% 83.57% 43.63% 38.18% 33.08% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 7,760,033 8,055,736 6,868,618 6,555,014 4,475,415 3,472,865 2,548,263 20.37%
NOSH 5,923,690 6,056,944 1,217,840 1,120,515 1,121,657 1,058,800 900,446 36.84%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.01% 17.00% 16.71% 16.23% 16.10% 12.50% 16.53% -
ROE 11.83% 25.64% 18.59% 12.27% 22.98% 19.16% 21.36% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 282.99 217.27 679.76 536.96 569.57 503.08 365.70 -4.17%
EPS 15.50 34.10 104.82 71.80 91.68 62.86 60.46 -20.28%
DPS 6.00 14.00 70.00 60.00 40.00 24.00 20.00 -18.16%
NAPS 1.31 1.33 5.64 5.85 3.99 3.28 2.83 -12.03%
Adjusted Per Share Value based on latest NOSH - 1,124,525
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 270.31 212.20 133.49 97.02 103.02 85.89 53.10 31.12%
EPS 14.81 33.30 20.58 12.97 16.58 10.73 8.78 9.09%
DPS 5.73 13.67 13.75 10.84 7.23 4.10 2.90 12.00%
NAPS 1.2513 1.299 1.1076 1.057 0.7217 0.56 0.4109 20.37%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.56 7.75 3.68 2.48 1.90 1.54 1.11 -
P/RPS 1.26 3.57 0.54 0.46 0.33 0.31 0.30 26.99%
P/EPS 22.97 22.73 3.51 3.45 2.07 2.45 1.84 52.24%
EY 4.35 4.40 28.48 28.95 48.25 40.82 54.47 -34.35%
DY 1.69 1.81 19.02 24.19 21.05 15.58 18.02 -32.57%
P/NAPS 2.72 5.83 0.65 0.42 0.48 0.47 0.39 38.18%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 14/02/08 13/02/07 23/02/06 17/02/05 17/02/04 18/02/03 -
Price 3.72 8.15 3.92 2.76 1.75 1.58 1.18 -
P/RPS 1.31 3.75 0.58 0.51 0.31 0.31 0.32 26.45%
P/EPS 24.00 23.90 3.74 3.84 1.91 2.51 1.95 51.89%
EY 4.17 4.18 26.74 26.01 52.39 39.78 51.24 -34.14%
DY 1.61 1.72 17.86 21.74 22.86 15.19 16.95 -32.42%
P/NAPS 2.84 6.13 0.70 0.47 0.44 0.48 0.42 37.47%

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