[IOICORP] YoY Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
23-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- 2.27%
YoY- -10.49%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 15,304,024 13,473,738 8,547,937 5,947,437 6,231,330 5,028,208 3,693,308 26.70%
PBT 1,249,821 2,985,462 1,851,432 1,166,726 1,214,092 1,042,446 765,365 8.50%
Tax -499,988 -643,833 -361,832 -197,284 -294,893 -398,457 -287,149 9.67%
NP 749,833 2,341,629 1,489,600 969,442 919,198 643,989 478,216 7.77%
-
NP to SH 661,930 2,179,130 1,373,924 822,792 919,198 643,989 478,216 5.56%
-
Tax Rate 40.00% 21.57% 19.54% 16.91% 24.29% 38.22% 37.52% -
Total Cost 14,554,190 11,132,109 7,058,337 4,977,994 5,312,132 4,384,218 3,215,092 28.58%
-
Net Worth 7,573,937 8,247,544 6,967,582 4,516,268 4,490,724 3,598,128 2,685,413 18.84%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 473,371 566,007 571,447 451,626 918,153 172,883 121,374 25.43%
Div Payout % 71.51% 25.97% 41.59% 54.89% 99.89% 26.85% 25.38% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 7,573,937 8,247,544 6,967,582 4,516,268 4,490,724 3,598,128 2,685,413 18.84%
NOSH 5,917,139 6,064,370 1,224,531 1,129,067 1,119,881 1,080,518 910,309 36.57%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.90% 17.38% 17.43% 16.30% 14.75% 12.81% 12.95% -
ROE 8.74% 26.42% 19.72% 18.22% 20.47% 17.90% 17.81% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 258.64 222.18 698.06 526.76 556.43 465.35 405.72 -7.22%
EPS 11.19 35.93 112.20 72.87 82.08 59.60 52.53 -22.70%
DPS 8.00 9.33 46.67 40.00 81.99 16.00 13.33 -8.15%
NAPS 1.28 1.36 5.69 4.00 4.01 3.33 2.95 -12.97%
Adjusted Per Share Value based on latest NOSH - 1,146,656
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 246.78 217.26 137.84 95.90 100.48 81.08 59.55 26.70%
EPS 10.67 35.14 22.15 13.27 14.82 10.38 7.71 5.55%
DPS 7.63 9.13 9.21 7.28 14.81 2.79 1.96 25.39%
NAPS 1.2213 1.3299 1.1235 0.7282 0.7241 0.5802 0.433 18.84%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 3.80 7.10 4.42 2.66 1.79 2.16 0.98 -
P/RPS 1.47 3.20 0.63 0.50 0.32 0.46 0.24 35.22%
P/EPS 33.97 19.76 3.94 3.65 2.18 3.62 1.87 62.06%
EY 2.94 5.06 25.38 27.40 45.85 27.59 53.61 -38.33%
DY 2.11 1.31 10.56 15.04 45.80 7.41 13.61 -26.68%
P/NAPS 2.97 5.22 0.78 0.67 0.45 0.65 0.33 44.17%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 15/05/09 15/05/08 14/05/07 23/06/06 16/05/05 14/05/04 16/05/03 -
Price 4.44 7.45 5.45 2.80 1.85 1.66 1.01 -
P/RPS 1.72 3.35 0.78 0.53 0.33 0.36 0.25 37.87%
P/EPS 39.69 20.73 4.86 3.84 2.25 2.79 1.92 65.58%
EY 2.52 4.82 20.59 26.03 44.37 35.90 52.01 -39.59%
DY 1.80 1.25 8.56 14.29 44.32 9.64 13.20 -28.23%
P/NAPS 3.47 5.48 0.96 0.70 0.46 0.50 0.34 47.22%

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