[IOICORP] YoY Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
12-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -70.05%
YoY- 33.46%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 3,122,741 1,903,386 1,339,835 1,714,205 1,274,116 706,088 364,650 43.01%
PBT 628,251 338,736 225,969 321,031 253,270 194,873 87,335 38.91%
Tax -137,213 -60,575 -12,967 -110,915 -95,834 -67,356 -24,620 33.13%
NP 491,038 278,161 213,002 210,116 157,436 127,517 62,715 40.89%
-
NP to SH 451,518 255,669 173,424 210,116 157,436 127,517 62,715 38.93%
-
Tax Rate 21.84% 17.88% 5.74% 34.55% 37.84% 34.56% 28.19% -
Total Cost 2,631,703 1,625,225 1,126,833 1,504,089 1,116,680 578,571 301,935 43.43%
-
Net Worth 7,167,924 6,319,091 4,600,816 4,220,278 3,186,329 2,897,710 2,463,203 19.47%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 209,779 - - - -
Div Payout % - - - 99.84% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 7,167,924 6,319,091 4,600,816 4,220,278 3,186,329 2,897,710 2,463,203 19.47%
NOSH 6,126,431 1,210,553 1,116,703 1,122,414 1,044,698 886,150 840,683 39.21%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 15.72% 14.61% 15.90% 12.26% 12.36% 18.06% 17.20% -
ROE 6.30% 4.05% 3.77% 4.98% 4.94% 4.40% 2.55% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 50.97 157.23 119.98 152.72 121.96 79.68 43.38 2.72%
EPS 7.37 21.12 15.53 18.72 15.07 14.39 7.46 -0.20%
DPS 0.00 0.00 0.00 18.69 0.00 0.00 0.00 -
NAPS 1.17 5.22 4.12 3.76 3.05 3.27 2.93 -14.18%
Adjusted Per Share Value based on latest NOSH - 1,122,414
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 50.35 30.69 21.60 27.64 20.55 11.39 5.88 43.00%
EPS 7.28 4.12 2.80 3.39 2.54 2.06 1.01 38.96%
DPS 0.00 0.00 0.00 3.38 0.00 0.00 0.00 -
NAPS 1.1558 1.019 0.7419 0.6805 0.5138 0.4673 0.3972 19.47%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 6.05 3.24 2.38 1.87 1.23 1.15 0.68 -
P/RPS 11.87 2.06 1.98 1.22 1.01 1.44 1.57 40.07%
P/EPS 82.09 15.34 15.33 9.99 8.16 7.99 9.12 44.20%
EY 1.22 6.52 6.53 10.01 12.25 12.51 10.97 -30.64%
DY 0.00 0.00 0.00 9.99 0.00 0.00 0.00 -
P/NAPS 5.17 0.62 0.58 0.50 0.40 0.35 0.23 67.95%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 14/11/06 16/11/05 10/11/04 17/11/03 15/11/02 15/11/01 -
Price 7.45 3.66 2.50 1.94 1.49 1.14 0.70 -
P/RPS 14.62 2.33 2.08 1.27 1.22 1.43 1.61 44.41%
P/EPS 101.09 17.33 16.10 10.36 9.89 7.92 9.38 48.59%
EY 0.99 5.77 6.21 9.65 10.11 12.62 10.66 -32.69%
DY 0.00 0.00 0.00 9.63 0.00 0.00 0.00 -
P/NAPS 6.37 0.70 0.61 0.52 0.49 0.35 0.24 72.66%

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