[IOICORP] YoY Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 96.41%
YoY- 104.67%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 6,384,600 8,313,500 7,489,747 6,335,697 8,381,612 6,579,882 4,139,170 7.48%
PBT 1,072,600 1,191,000 1,351,070 1,223,357 796,037 1,418,738 861,505 3.71%
Tax 81,500 -326,100 -284,750 -259,345 -291,903 -300,093 -169,728 -
NP 1,154,100 864,900 1,066,320 964,012 504,134 1,118,645 691,777 8.89%
-
NP to SH 1,135,400 835,800 1,018,366 939,593 459,086 1,032,709 638,270 10.06%
-
Tax Rate -7.60% 27.38% 21.08% 21.20% 36.67% 21.15% 19.70% -
Total Cost 5,230,500 7,448,600 6,423,427 5,371,685 7,877,478 5,461,237 3,447,393 7.18%
-
Net Worth 13,177,036 12,132,144 11,038,679 9,802,369 7,760,033 8,055,736 6,868,618 11.45%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 447,763 449,338 510,459 418,393 177,710 423,986 426,244 0.82%
Div Payout % 39.44% 53.76% 50.13% 44.53% 38.71% 41.06% 66.78% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 13,177,036 12,132,144 11,038,679 9,802,369 7,760,033 8,055,736 6,868,618 11.45%
NOSH 6,396,619 6,419,124 6,380,739 5,977,054 5,923,690 6,056,944 1,217,840 31.81%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 18.08% 10.40% 14.24% 15.22% 6.01% 17.00% 16.71% -
ROE 8.62% 6.89% 9.23% 9.59% 5.92% 12.82% 9.29% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 99.81 129.51 117.38 106.00 141.49 108.63 339.88 -18.45%
EPS 17.75 13.02 15.96 15.72 7.75 17.05 52.41 -16.49%
DPS 7.00 7.00 8.00 7.00 3.00 7.00 35.00 -23.50%
NAPS 2.06 1.89 1.73 1.64 1.31 1.33 5.64 -15.44%
Adjusted Per Share Value based on latest NOSH - 5,981,984
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 102.02 132.84 119.68 101.24 133.93 105.14 66.14 7.48%
EPS 18.14 13.36 16.27 15.01 7.34 16.50 10.20 10.06%
DPS 7.15 7.18 8.16 6.69 2.84 6.77 6.81 0.81%
NAPS 2.1056 1.9386 1.7639 1.5663 1.24 1.2872 1.0976 11.45%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.10 5.38 5.81 5.47 3.56 7.75 3.68 -
P/RPS 5.11 4.15 4.95 5.16 2.52 7.13 1.08 29.53%
P/EPS 28.73 41.32 36.40 34.80 45.94 45.45 7.02 26.44%
EY 3.48 2.42 2.75 2.87 2.18 2.20 14.24 -20.91%
DY 1.37 1.30 1.38 1.28 0.84 0.90 9.51 -27.57%
P/NAPS 2.48 2.85 3.36 3.34 2.72 5.83 0.65 24.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 16/02/11 10/02/10 20/02/09 14/02/08 13/02/07 -
Price 4.90 5.33 5.71 5.20 3.72 8.15 3.92 -
P/RPS 4.91 4.12 4.86 4.91 2.63 7.50 1.15 27.34%
P/EPS 27.61 40.94 35.78 33.08 48.00 47.80 7.48 24.29%
EY 3.62 2.44 2.80 3.02 2.08 2.09 13.37 -19.55%
DY 1.43 1.31 1.40 1.35 0.81 0.86 8.93 -26.28%
P/NAPS 2.38 2.82 3.30 3.17 2.84 6.13 0.70 22.60%

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