[IOICORP] YoY Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 34.08%
YoY- 42.74%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 10,105,304 6,410,953 4,460,578 4,673,498 3,771,156 2,769,981 1,604,595 35.85%
PBT 2,239,097 1,388,574 875,045 910,569 781,835 574,024 389,477 33.80%
Tax -482,875 -271,374 -147,963 -221,170 -298,843 -215,362 -143,065 22.45%
NP 1,756,222 1,117,200 727,082 689,399 482,992 358,662 246,412 38.68%
-
NP to SH 1,634,348 1,030,443 617,094 689,399 482,992 358,662 246,412 37.03%
-
Tax Rate 21.57% 19.54% 16.91% 24.29% 38.22% 37.52% 36.73% -
Total Cost 8,349,082 5,293,753 3,733,496 3,984,099 3,288,164 2,411,319 1,358,183 35.30%
-
Net Worth 8,247,544 6,967,582 4,516,268 4,490,724 3,598,128 2,685,413 2,540,068 21.66%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 424,505 428,585 338,720 688,615 129,662 91,030 50,632 42.48%
Div Payout % 25.97% 41.59% 54.89% 99.89% 26.85% 25.38% 20.55% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 8,247,544 6,967,582 4,516,268 4,490,724 3,598,128 2,685,413 2,540,068 21.66%
NOSH 6,064,370 1,224,531 1,129,067 1,119,881 1,080,518 910,309 843,876 38.87%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 17.38% 17.43% 16.30% 14.75% 12.81% 12.95% 15.36% -
ROE 19.82% 14.79% 13.66% 15.35% 13.42% 13.36% 9.70% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 166.63 523.54 395.07 417.32 349.01 304.29 190.15 -2.17%
EPS 26.95 84.15 54.65 61.56 44.70 39.40 29.20 -1.32%
DPS 7.00 35.00 30.00 61.49 12.00 10.00 6.00 2.60%
NAPS 1.36 5.69 4.00 4.01 3.33 2.95 3.01 -12.39%
Adjusted Per Share Value based on latest NOSH - 1,116,121
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 162.95 103.38 71.93 75.36 60.81 44.67 25.87 35.85%
EPS 26.35 16.62 9.95 11.12 7.79 5.78 3.97 37.04%
DPS 6.85 6.91 5.46 11.10 2.09 1.47 0.82 42.39%
NAPS 1.3299 1.1235 0.7282 0.7241 0.5802 0.433 0.4096 21.66%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 7.10 4.42 2.66 1.79 2.16 0.98 1.10 -
P/RPS 4.26 0.84 0.67 0.43 0.62 0.32 0.58 39.37%
P/EPS 26.35 5.25 4.87 2.91 4.83 2.49 3.77 38.23%
EY 3.80 19.04 20.55 34.39 20.69 40.20 26.55 -27.65%
DY 0.99 7.92 11.28 34.35 5.56 10.20 5.45 -24.72%
P/NAPS 5.22 0.78 0.67 0.45 0.65 0.33 0.37 55.38%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 15/05/08 14/05/07 23/06/06 16/05/05 14/05/04 16/05/03 14/05/02 -
Price 7.45 5.45 2.80 1.85 1.66 1.01 1.25 -
P/RPS 4.47 1.04 0.71 0.44 0.48 0.33 0.66 37.50%
P/EPS 27.64 6.48 5.12 3.01 3.71 2.56 4.28 36.42%
EY 3.62 15.44 19.52 33.28 26.93 39.01 23.36 -26.69%
DY 0.94 6.42 10.71 33.24 7.23 9.90 4.80 -23.77%
P/NAPS 5.48 0.96 0.70 0.46 0.50 0.34 0.42 53.37%

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