[IOICORP] YoY Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -69.54%
YoY- 76.6%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 3,519,260 3,275,460 4,654,772 3,122,741 1,903,386 1,339,835 1,714,205 12.73%
PBT 661,746 625,116 462,542 628,251 338,736 225,969 321,031 12.80%
Tax -149,157 -136,851 -140,936 -137,213 -60,575 -12,967 -110,915 5.05%
NP 512,589 488,265 321,606 491,038 278,161 213,002 210,116 16.01%
-
NP to SH 498,128 478,382 290,500 451,518 255,669 173,424 210,116 15.46%
-
Tax Rate 22.54% 21.89% 30.47% 21.84% 17.88% 5.74% 34.55% -
Total Cost 3,006,671 2,787,195 4,333,166 2,631,703 1,625,225 1,126,833 1,504,089 12.23%
-
Net Worth 10,523,830 9,018,187 7,679,200 7,167,924 6,319,091 4,600,816 4,220,278 16.44%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - 209,779 -
Div Payout % - - - - - - 99.84% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 10,523,830 9,018,187 7,679,200 7,167,924 6,319,091 4,600,816 4,220,278 16.44%
NOSH 6,378,079 5,972,309 5,952,868 6,126,431 1,210,553 1,116,703 1,122,414 33.56%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 14.57% 14.91% 6.91% 15.72% 14.61% 15.90% 12.26% -
ROE 4.73% 5.30% 3.78% 6.30% 4.05% 3.77% 4.98% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 55.18 54.84 78.19 50.97 157.23 119.98 152.72 -15.59%
EPS 7.81 8.01 4.88 7.37 21.12 15.53 18.72 -13.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 18.69 -
NAPS 1.65 1.51 1.29 1.17 5.22 4.12 3.76 -12.82%
Adjusted Per Share Value based on latest NOSH - 6,126,431
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 56.75 52.82 75.06 50.35 30.69 21.60 27.64 12.73%
EPS 8.03 7.71 4.68 7.28 4.12 2.80 3.39 15.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.38 -
NAPS 1.697 1.4542 1.2383 1.1558 1.019 0.7419 0.6805 16.44%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 5.47 5.20 4.20 6.05 3.24 2.38 1.87 -
P/RPS 9.91 9.48 5.37 11.87 2.06 1.98 1.22 41.75%
P/EPS 70.04 64.92 86.07 82.09 15.34 15.33 9.99 38.32%
EY 1.43 1.54 1.16 1.22 6.52 6.53 10.01 -27.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.99 -
P/NAPS 3.32 3.44 3.26 5.17 0.62 0.58 0.50 37.07%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 18/11/10 24/11/09 07/11/08 15/11/07 14/11/06 16/11/05 10/11/04 -
Price 5.90 5.39 3.12 7.45 3.66 2.50 1.94 -
P/RPS 10.69 9.83 3.99 14.62 2.33 2.08 1.27 42.60%
P/EPS 75.54 67.29 63.93 101.09 17.33 16.10 10.36 39.23%
EY 1.32 1.49 1.56 0.99 5.77 6.21 9.65 -28.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.63 -
P/NAPS 3.58 3.57 2.42 6.37 0.70 0.61 0.52 37.90%

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