[IOICORP] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -20.98%
YoY- -55.55%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 16,627,000 14,979,494 12,671,394 16,763,224 13,159,764 8,278,340 6,016,770 18.45%
PBT 2,382,000 2,702,140 2,446,714 1,592,074 2,837,476 1,723,010 1,185,654 12.32%
Tax -652,200 -569,500 -518,690 -583,806 -600,186 -339,456 -209,420 20.83%
NP 1,729,800 2,132,640 1,928,024 1,008,268 2,237,290 1,383,554 976,234 9.99%
-
NP to SH 1,671,600 2,036,732 1,879,186 918,172 2,065,418 1,276,540 804,530 12.95%
-
Tax Rate 27.38% 21.08% 21.20% 36.67% 21.15% 19.70% 17.66% -
Total Cost 14,897,200 12,846,854 10,743,370 15,754,956 10,922,474 6,894,786 5,040,536 19.78%
-
Net Worth 12,132,144 11,038,679 9,802,369 7,760,033 8,055,736 6,868,618 6,555,014 10.80%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 898,677 1,020,918 836,787 355,421 847,972 852,488 672,309 4.95%
Div Payout % 53.76% 50.13% 44.53% 38.71% 41.06% 66.78% 83.57% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 12,132,144 11,038,679 9,802,369 7,760,033 8,055,736 6,868,618 6,555,014 10.80%
NOSH 6,419,124 6,380,739 5,977,054 5,923,690 6,056,944 1,217,840 1,120,515 33.74%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.40% 14.24% 15.22% 6.01% 17.00% 16.71% 16.23% -
ROE 13.78% 18.45% 19.17% 11.83% 25.64% 18.59% 12.27% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 259.02 234.76 212.00 282.99 217.27 679.76 536.96 -11.43%
EPS 26.04 31.92 31.44 15.50 34.10 104.82 71.80 -15.54%
DPS 14.00 16.00 14.00 6.00 14.00 70.00 60.00 -21.52%
NAPS 1.89 1.73 1.64 1.31 1.33 5.64 5.85 -17.15%
Adjusted Per Share Value based on latest NOSH - 5,894,615
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 265.69 239.36 202.48 267.86 210.28 132.28 96.14 18.45%
EPS 26.71 32.55 30.03 14.67 33.00 20.40 12.86 12.94%
DPS 14.36 16.31 13.37 5.68 13.55 13.62 10.74 4.95%
NAPS 1.9386 1.7639 1.5663 1.24 1.2872 1.0976 1.0474 10.80%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 5.38 5.81 5.47 3.56 7.75 3.68 2.48 -
P/RPS 2.08 2.47 2.58 1.26 3.57 0.54 0.46 28.57%
P/EPS 20.66 18.20 17.40 22.97 22.73 3.51 3.45 34.73%
EY 4.84 5.49 5.75 4.35 4.40 28.48 28.95 -25.76%
DY 2.60 2.75 2.56 1.69 1.81 19.02 24.19 -31.03%
P/NAPS 2.85 3.36 3.34 2.72 5.83 0.65 0.42 37.57%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 16/02/11 10/02/10 20/02/09 14/02/08 13/02/07 23/02/06 -
Price 5.33 5.71 5.20 3.72 8.15 3.92 2.76 -
P/RPS 2.06 2.43 2.45 1.31 3.75 0.58 0.51 26.18%
P/EPS 20.47 17.89 16.54 24.00 23.90 3.74 3.84 32.15%
EY 4.89 5.59 6.05 4.17 4.18 26.74 26.01 -24.30%
DY 2.63 2.80 2.69 1.61 1.72 17.86 21.74 -29.66%
P/NAPS 2.82 3.30 3.17 2.84 6.13 0.70 0.47 34.78%

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