[IOICORP] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

14-May-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

31-Mar-2007 [#3]

Profit Trend

QoQ- 7.63%

YoY- 66.98%

Quarter Report

Quarterly Report 0703.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	12,644,032	15,304,024	13,473,738	8,547,937	5,947,437	6,231,330	5,028,208	16.60%
YoY %	-17.38%	13.58%	57.63%	43.72%	-4.56%	23.93%	-	-
Horiz. %	251.46%	304.36%	267.96%	170.00%	118.28%	123.93%	100.00%	-
PBT	2,576,833	1,249,821	2,985,462	1,851,432	1,166,726	1,214,092	1,042,446	16.27%
YoY %	106.18%	-58.14%	61.25%	58.69%	-3.90%	16.47%	-	-
Horiz. %	247.19%	119.89%	286.39%	177.60%	111.92%	116.47%	100.00%	-
Tax	-544,524	-499,988	-643,833	-361,832	-197,284	-294,893	-398,457	5.34%
YoY %	-8.91%	22.34%	-77.94%	-83.41%	33.10%	25.99%	-	-
Horiz. %	136.66%	125.48%	161.58%	90.81%	49.51%	74.01%	100.00%	-
NP	2,032,309	749,833	2,341,629	1,489,600	969,442	919,198	643,989	21.10%
YoY %	171.03%	-67.98%	57.20%	53.66%	5.47%	42.74%	-	-
Horiz. %	315.58%	116.44%	363.61%	231.31%	150.54%	142.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,984,814	661,930	2,179,130	1,373,924	822,792	919,198	643,989	20.62%
YoY %	199.85%	-69.62%	58.61%	66.98%	-10.49%	42.74%	-	-
Horiz. %	308.21%	102.79%	338.38%	213.35%	127.76%	142.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.13%	40.00%	21.57%	19.54%	16.91%	24.29%	38.22%	-
YoY %	-47.17%	85.44%	10.39%	15.55%	-30.38%	-36.45%	-	-
Horiz. %	55.29%	104.66%	56.44%	51.13%	44.24%	63.55%	100.00%	-
Total Cost	10,611,722	14,554,190	11,132,109	7,058,337	4,977,994	5,312,132	4,384,218	15.86%
YoY %	-27.09%	30.74%	57.72%	41.79%	-6.29%	21.16%	-	-
Horiz. %	242.04%	331.97%	253.91%	160.99%	113.54%	121.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,956,650	7,573,937	8,247,544	6,967,582	4,516,268	4,490,724	3,598,128	18.47%
YoY %	31.46%	-8.17%	18.37%	54.28%	0.57%	24.81%	-	-
Horiz. %	276.72%	210.50%	229.22%	193.64%	125.52%	124.81%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	570,114	473,371	566,007	571,447	451,626	918,153	172,883	21.99%
YoY %	20.44%	-16.37%	-0.95%	26.53%	-50.81%	431.08%	-	-
Horiz. %	329.77%	273.81%	327.39%	330.54%	261.23%	531.08%	100.00%	-
Div Payout %	28.72%	71.51%	25.97%	41.59%	54.89%	99.89%	26.85%	-
YoY %	-59.84%	175.36%	-37.56%	-24.23%	-45.05%	272.03%	-	-
Horiz. %	106.96%	266.33%	96.72%	154.90%	204.43%	372.03%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	9,956,650	7,573,937	8,247,544	6,967,582	4,516,268	4,490,724	3,598,128	18.47%
YoY %	31.46%	-8.17%	18.37%	54.28%	0.57%	24.81%	-	-
Horiz. %	276.72%	210.50%	229.22%	193.64%	125.52%	124.81%	100.00%	-
NOSH	6,108,374	5,917,139	6,064,370	1,224,531	1,129,067	1,119,881	1,080,518	33.45%
YoY %	3.23%	-2.43%	395.24%	8.46%	0.82%	3.64%	-	-
Horiz. %	565.32%	547.62%	561.25%	113.33%	104.49%	103.64%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	16.07%	4.90%	17.38%	17.43%	16.30%	14.75%	12.81%	-
YoY %	227.96%	-71.81%	-0.29%	6.93%	10.51%	15.14%	-	-
Horiz. %	125.45%	38.25%	135.68%	136.07%	127.24%	115.14%	100.00%	-
ROE	19.93%	8.74%	26.42%	19.72%	18.22%	20.47%	17.90%	-
YoY %	128.03%	-66.92%	33.98%	8.23%	-10.99%	14.36%	-	-
Horiz. %	111.34%	48.83%	147.60%	110.17%	101.79%	114.36%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	207.00	258.64	222.18	698.06	526.76	556.43	465.35	-12.62%
YoY %	-19.97%	16.41%	-68.17%	32.52%	-5.33%	19.57%	-	-
Horiz. %	44.48%	55.58%	47.74%	150.01%	113.20%	119.57%	100.00%	-
EPS	32.49	11.19	35.93	112.20	72.87	82.08	59.60	-9.61%
YoY %	190.35%	-68.86%	-67.98%	53.97%	-11.22%	37.72%	-	-
Horiz. %	54.51%	18.78%	60.29%	188.26%	122.27%	137.72%	100.00%	-
DPS	9.33	8.00	9.33	46.67	40.00	81.99	16.00	-8.59%
YoY %	16.62%	-14.26%	-80.01%	16.67%	-51.21%	412.44%	-	-
Horiz. %	58.31%	50.00%	58.31%	291.69%	250.00%	512.44%	100.00%	-
NAPS	1.63	1.28	1.36	5.69	4.00	4.01	3.33	-11.22%
YoY %	27.34%	-5.88%	-76.10%	42.25%	-0.25%	20.42%	-	-
Horiz. %	48.95%	38.44%	40.84%	170.87%	120.12%	120.42%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,237,919
RPS	203.88	246.78	217.26	137.84	95.90	100.48	81.08	16.60%
YoY %	-17.38%	13.59%	57.62%	43.73%	-4.56%	23.93%	-	-
Horiz. %	251.46%	304.37%	267.96%	170.00%	118.28%	123.93%	100.00%	-
EPS	32.01	10.67	35.14	22.15	13.27	14.82	10.38	20.63%
YoY %	200.00%	-69.64%	58.65%	66.92%	-10.46%	42.77%	-	-
Horiz. %	308.38%	102.79%	338.54%	213.39%	127.84%	142.77%	100.00%	-
DPS	9.19	7.63	9.13	9.21	7.28	14.81	2.79	21.96%
YoY %	20.45%	-16.43%	-0.87%	26.51%	-50.84%	430.82%	-	-
Horiz. %	329.39%	273.48%	327.24%	330.11%	260.93%	530.82%	100.00%	-
NAPS	1.6055	1.2213	1.3299	1.1235	0.7282	0.7241	0.5802	18.47%
YoY %	31.46%	-8.17%	18.37%	54.28%	0.57%	24.80%	-	-
Horiz. %	276.71%	210.50%	229.21%	193.64%	125.51%	124.80%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	5.39	3.80	7.10	4.42	2.66	1.79	2.16	-
P/RPS	2.60	1.47	3.20	0.63	0.50	0.32	0.46	33.44%
YoY %	76.87%	-54.06%	407.94%	26.00%	56.25%	-30.43%	-	-
Horiz. %	565.22%	319.57%	695.65%	136.96%	108.70%	69.57%	100.00%	-
P/EPS	16.59	33.97	19.76	3.94	3.65	2.18	3.62	28.86%
YoY %	-51.16%	71.91%	401.52%	7.95%	67.43%	-39.78%	-	-
Horiz. %	458.29%	938.40%	545.86%	108.84%	100.83%	60.22%	100.00%	-
EY	6.03	2.94	5.06	25.38	27.40	45.85	27.59	-22.37%
YoY %	105.10%	-41.90%	-80.06%	-7.37%	-40.24%	66.18%	-	-
Horiz. %	21.86%	10.66%	18.34%	91.99%	99.31%	166.18%	100.00%	-
DY	1.73	2.11	1.31	10.56	15.04	45.80	7.41	-21.52%
YoY %	-18.01%	61.07%	-87.59%	-29.79%	-67.16%	518.08%	-	-
Horiz. %	23.35%	28.48%	17.68%	142.51%	202.97%	618.08%	100.00%	-
P/NAPS	3.31	2.97	5.22	0.78	0.67	0.45	0.65	31.14%
YoY %	11.45%	-43.10%	569.23%	16.42%	48.89%	-30.77%	-	-
Horiz. %	509.23%	456.92%	803.08%	120.00%	103.08%	69.23%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	14/05/10	15/05/09	15/05/08	14/05/07	23/06/06	16/05/05	14/05/04	-
Price	5.39	4.44	7.45	5.45	2.80	1.85	1.66	-
P/RPS	2.60	1.72	3.35	0.78	0.53	0.33	0.36	39.01%
YoY %	51.16%	-48.66%	329.49%	47.17%	60.61%	-8.33%	-	-
Horiz. %	722.22%	477.78%	930.56%	216.67%	147.22%	91.67%	100.00%	-
P/EPS	16.59	39.69	20.73	4.86	3.84	2.25	2.79	34.58%
YoY %	-58.20%	91.46%	326.54%	26.56%	70.67%	-19.35%	-	-
Horiz. %	594.62%	1,422.58%	743.01%	174.19%	137.63%	80.65%	100.00%	-
EY	6.03	2.52	4.82	20.59	26.03	44.37	35.90	-25.71%
YoY %	139.29%	-47.72%	-76.59%	-20.90%	-41.33%	23.59%	-	-
Horiz. %	16.80%	7.02%	13.43%	57.35%	72.51%	123.59%	100.00%	-
DY	1.73	1.80	1.25	8.56	14.29	44.32	9.64	-24.88%
YoY %	-3.89%	44.00%	-85.40%	-40.10%	-67.76%	359.75%	-	-
Horiz. %	17.95%	18.67%	12.97%	88.80%	148.24%	459.75%	100.00%	-
P/NAPS	3.31	3.47	5.48	0.96	0.70	0.46	0.50	37.00%
YoY %	-4.61%	-36.68%	470.83%	37.14%	52.17%	-8.00%	-	-
Horiz. %	662.00%	694.00%	1,096.00%	192.00%	140.00%	92.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos