[IOICORP] YoY Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 14.36%
YoY- 61.8%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 14,979,494 12,671,394 16,763,224 13,159,764 8,278,340 6,016,770 6,388,666 15.25%
PBT 2,702,140 2,446,714 1,592,074 2,837,476 1,723,010 1,185,654 1,272,802 13.36%
Tax -569,500 -518,690 -583,806 -600,186 -339,456 -209,420 -244,466 15.12%
NP 2,132,640 1,928,024 1,008,268 2,237,290 1,383,554 976,234 1,028,336 12.92%
-
NP to SH 2,036,732 1,879,186 918,172 2,065,418 1,276,540 804,530 1,028,336 12.05%
-
Tax Rate 21.08% 21.20% 36.67% 21.15% 19.70% 17.66% 19.21% -
Total Cost 12,846,854 10,743,370 15,754,956 10,922,474 6,894,786 5,040,536 5,360,330 15.67%
-
Net Worth 11,038,679 9,802,369 7,760,033 8,055,736 6,868,618 6,555,014 4,475,415 16.22%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 1,020,918 836,787 355,421 847,972 852,488 672,309 448,663 14.67%
Div Payout % 50.13% 44.53% 38.71% 41.06% 66.78% 83.57% 43.63% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 11,038,679 9,802,369 7,760,033 8,055,736 6,868,618 6,555,014 4,475,415 16.22%
NOSH 6,380,739 5,977,054 5,923,690 6,056,944 1,217,840 1,120,515 1,121,657 33.59%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 14.24% 15.22% 6.01% 17.00% 16.71% 16.23% 16.10% -
ROE 18.45% 19.17% 11.83% 25.64% 18.59% 12.27% 22.98% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 234.76 212.00 282.99 217.27 679.76 536.96 569.57 -13.72%
EPS 31.92 31.44 15.50 34.10 104.82 71.80 91.68 -16.11%
DPS 16.00 14.00 6.00 14.00 70.00 60.00 40.00 -14.15%
NAPS 1.73 1.64 1.31 1.33 5.64 5.85 3.99 -12.99%
Adjusted Per Share Value based on latest NOSH - 5,985,489
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 239.36 202.48 267.86 210.28 132.28 96.14 102.09 15.25%
EPS 32.55 30.03 14.67 33.00 20.40 12.86 16.43 12.06%
DPS 16.31 13.37 5.68 13.55 13.62 10.74 7.17 14.67%
NAPS 1.7639 1.5663 1.24 1.2872 1.0976 1.0474 0.7151 16.23%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.81 5.47 3.56 7.75 3.68 2.48 1.90 -
P/RPS 2.47 2.58 1.26 3.57 0.54 0.46 0.33 39.83%
P/EPS 18.20 17.40 22.97 22.73 3.51 3.45 2.07 43.64%
EY 5.49 5.75 4.35 4.40 28.48 28.95 48.25 -30.37%
DY 2.75 2.56 1.69 1.81 19.02 24.19 21.05 -28.75%
P/NAPS 3.36 3.34 2.72 5.83 0.65 0.42 0.48 38.28%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/02/11 10/02/10 20/02/09 14/02/08 13/02/07 23/02/06 17/02/05 -
Price 5.71 5.20 3.72 8.15 3.92 2.76 1.75 -
P/RPS 2.43 2.45 1.31 3.75 0.58 0.51 0.31 40.92%
P/EPS 17.89 16.54 24.00 23.90 3.74 3.84 1.91 45.16%
EY 5.59 6.05 4.17 4.18 26.74 26.01 52.39 -31.11%
DY 2.80 2.69 1.61 1.72 17.86 21.74 22.86 -29.51%
P/NAPS 3.30 3.17 2.84 6.13 0.70 0.47 0.44 39.88%

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