[IOICORP] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 149.65%
YoY- 58.67%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 6,335,697 8,381,612 6,579,882 4,139,170 3,008,385 3,194,333 2,663,290 15.52%
PBT 1,223,357 796,037 1,418,738 861,505 592,827 636,401 534,026 14.80%
Tax -259,345 -291,903 -300,093 -169,728 -104,710 -122,233 -201,245 4.31%
NP 964,012 504,134 1,118,645 691,777 488,117 514,168 332,781 19.37%
-
NP to SH 939,593 459,086 1,032,709 638,270 402,265 514,168 332,781 18.86%
-
Tax Rate 21.20% 36.67% 21.15% 19.70% 17.66% 19.21% 37.68% -
Total Cost 5,371,685 7,877,478 5,461,237 3,447,393 2,520,268 2,680,165 2,330,509 14.91%
-
Net Worth 9,802,369 7,760,033 8,055,736 6,868,618 6,555,014 4,475,415 3,472,865 18.86%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 418,393 177,710 423,986 426,244 336,154 224,331 127,056 21.95%
Div Payout % 44.53% 38.71% 41.06% 66.78% 83.57% 43.63% 38.18% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 9,802,369 7,760,033 8,055,736 6,868,618 6,555,014 4,475,415 3,472,865 18.86%
NOSH 5,977,054 5,923,690 6,056,944 1,217,840 1,120,515 1,121,657 1,058,800 33.40%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 15.22% 6.01% 17.00% 16.71% 16.23% 16.10% 12.50% -
ROE 9.59% 5.92% 12.82% 9.29% 6.14% 11.49% 9.58% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 106.00 141.49 108.63 339.88 268.48 284.79 251.54 -13.40%
EPS 15.72 7.75 17.05 52.41 35.90 45.84 31.43 -10.89%
DPS 7.00 3.00 7.00 35.00 30.00 20.00 12.00 -8.58%
NAPS 1.64 1.31 1.33 5.64 5.85 3.99 3.28 -10.90%
Adjusted Per Share Value based on latest NOSH - 1,225,107
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 102.16 135.15 106.10 66.74 48.51 51.51 42.95 15.52%
EPS 15.15 7.40 16.65 10.29 6.49 8.29 5.37 18.85%
DPS 6.75 2.87 6.84 6.87 5.42 3.62 2.05 21.94%
NAPS 1.5806 1.2513 1.299 1.1076 1.057 0.7217 0.56 18.86%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 5.47 3.56 7.75 3.68 2.48 1.90 1.54 -
P/RPS 5.16 2.52 7.13 1.08 0.92 0.67 0.61 42.69%
P/EPS 34.80 45.94 45.45 7.02 6.91 4.14 4.90 38.60%
EY 2.87 2.18 2.20 14.24 14.48 24.13 20.41 -27.86%
DY 1.28 0.84 0.90 9.51 12.10 10.53 7.79 -25.97%
P/NAPS 3.34 2.72 5.83 0.65 0.42 0.48 0.47 38.61%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 10/02/10 20/02/09 14/02/08 13/02/07 23/02/06 17/02/05 17/02/04 -
Price 5.20 3.72 8.15 3.92 2.76 1.75 1.58 -
P/RPS 4.91 2.63 7.50 1.15 1.03 0.61 0.63 40.76%
P/EPS 33.08 48.00 47.80 7.48 7.69 3.82 5.03 36.83%
EY 3.02 2.08 2.09 13.37 13.01 26.19 19.89 -26.93%
DY 1.35 0.81 0.86 8.93 10.87 11.43 7.59 -24.98%
P/NAPS 3.17 2.84 6.13 0.70 0.47 0.44 0.48 36.93%

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