[IOICORP] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 24.82%
YoY- 58.67%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 12,671,394 16,763,224 13,159,764 8,278,340 6,016,770 6,388,666 5,326,580 15.52%
PBT 2,446,714 1,592,074 2,837,476 1,723,010 1,185,654 1,272,802 1,068,052 14.80%
Tax -518,690 -583,806 -600,186 -339,456 -209,420 -244,466 -402,490 4.31%
NP 1,928,024 1,008,268 2,237,290 1,383,554 976,234 1,028,336 665,562 19.37%
-
NP to SH 1,879,186 918,172 2,065,418 1,276,540 804,530 1,028,336 665,562 18.86%
-
Tax Rate 21.20% 36.67% 21.15% 19.70% 17.66% 19.21% 37.68% -
Total Cost 10,743,370 15,754,956 10,922,474 6,894,786 5,040,536 5,360,330 4,661,018 14.91%
-
Net Worth 9,802,369 7,760,033 8,055,736 6,868,618 6,555,014 4,475,415 3,472,865 18.86%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 836,787 355,421 847,972 852,488 672,309 448,663 254,112 21.95%
Div Payout % 44.53% 38.71% 41.06% 66.78% 83.57% 43.63% 38.18% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 9,802,369 7,760,033 8,055,736 6,868,618 6,555,014 4,475,415 3,472,865 18.86%
NOSH 5,977,054 5,923,690 6,056,944 1,217,840 1,120,515 1,121,657 1,058,800 33.40%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 15.22% 6.01% 17.00% 16.71% 16.23% 16.10% 12.50% -
ROE 19.17% 11.83% 25.64% 18.59% 12.27% 22.98% 19.16% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 212.00 282.99 217.27 679.76 536.96 569.57 503.08 -13.40%
EPS 31.44 15.50 34.10 104.82 71.80 91.68 62.86 -10.89%
DPS 14.00 6.00 14.00 70.00 60.00 40.00 24.00 -8.58%
NAPS 1.64 1.31 1.33 5.64 5.85 3.99 3.28 -10.90%
Adjusted Per Share Value based on latest NOSH - 1,225,107
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 202.48 267.86 210.28 132.28 96.14 102.09 85.11 15.52%
EPS 30.03 14.67 33.00 20.40 12.86 16.43 10.64 18.85%
DPS 13.37 5.68 13.55 13.62 10.74 7.17 4.06 21.95%
NAPS 1.5663 1.24 1.2872 1.0976 1.0474 0.7151 0.5549 18.86%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 5.47 3.56 7.75 3.68 2.48 1.90 1.54 -
P/RPS 2.58 1.26 3.57 0.54 0.46 0.33 0.31 42.31%
P/EPS 17.40 22.97 22.73 3.51 3.45 2.07 2.45 38.60%
EY 5.75 4.35 4.40 28.48 28.95 48.25 40.82 -27.84%
DY 2.56 1.69 1.81 19.02 24.19 21.05 15.58 -25.97%
P/NAPS 3.34 2.72 5.83 0.65 0.42 0.48 0.47 38.61%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 10/02/10 20/02/09 14/02/08 13/02/07 23/02/06 17/02/05 17/02/04 -
Price 5.20 3.72 8.15 3.92 2.76 1.75 1.58 -
P/RPS 2.45 1.31 3.75 0.58 0.51 0.31 0.31 41.09%
P/EPS 16.54 24.00 23.90 3.74 3.84 1.91 2.51 36.88%
EY 6.05 4.17 4.18 26.74 26.01 52.39 39.78 -26.91%
DY 2.69 1.61 1.72 17.86 21.74 22.86 15.19 -25.04%
P/NAPS 3.17 2.84 6.13 0.70 0.47 0.44 0.48 36.93%

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