[IOICORP] YoY Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 61.44%
YoY- 66.98%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 9,483,024 11,478,018 10,105,304 6,410,953 4,460,578 4,673,498 3,771,156 16.60%
PBT 1,932,625 937,366 2,239,097 1,388,574 875,045 910,569 781,835 16.27%
Tax -408,393 -374,991 -482,875 -271,374 -147,963 -221,170 -298,843 5.34%
NP 1,524,232 562,375 1,756,222 1,117,200 727,082 689,399 482,992 21.10%
-
NP to SH 1,488,611 496,448 1,634,348 1,030,443 617,094 689,399 482,992 20.62%
-
Tax Rate 21.13% 40.00% 21.57% 19.54% 16.91% 24.29% 38.22% -
Total Cost 7,958,792 10,915,643 8,349,082 5,293,753 3,733,496 3,984,099 3,288,164 15.86%
-
Net Worth 9,956,650 7,573,938 8,247,544 6,967,582 4,516,268 4,490,724 3,598,128 18.47%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 427,586 355,028 424,505 428,585 338,720 688,615 129,662 21.99%
Div Payout % 28.72% 71.51% 25.97% 41.59% 54.89% 99.89% 26.85% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 9,956,650 7,573,938 8,247,544 6,967,582 4,516,268 4,490,724 3,598,128 18.47%
NOSH 6,108,374 5,917,139 6,064,370 1,224,531 1,129,067 1,119,881 1,080,518 33.45%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 16.07% 4.90% 17.38% 17.43% 16.30% 14.75% 12.81% -
ROE 14.95% 6.55% 19.82% 14.79% 13.66% 15.35% 13.42% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 155.25 193.98 166.63 523.54 395.07 417.32 349.01 -12.62%
EPS 24.37 8.39 26.95 84.15 54.65 61.56 44.70 -9.61%
DPS 7.00 6.00 7.00 35.00 30.00 61.49 12.00 -8.58%
NAPS 1.63 1.28 1.36 5.69 4.00 4.01 3.33 -11.22%
Adjusted Per Share Value based on latest NOSH - 1,237,919
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 151.53 183.41 161.48 102.44 71.28 74.68 60.26 16.60%
EPS 23.79 7.93 26.12 16.47 9.86 11.02 7.72 20.62%
DPS 6.83 5.67 6.78 6.85 5.41 11.00 2.07 22.00%
NAPS 1.591 1.2103 1.3179 1.1134 0.7217 0.7176 0.575 18.47%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 5.39 3.80 7.10 4.42 2.66 1.79 2.16 -
P/RPS 3.47 1.96 4.26 0.84 0.67 0.43 0.62 33.22%
P/EPS 22.12 45.29 26.35 5.25 4.87 2.91 4.83 28.85%
EY 4.52 2.21 3.80 19.04 20.55 34.39 20.69 -22.38%
DY 1.30 1.58 0.99 7.92 11.28 34.35 5.56 -21.50%
P/NAPS 3.31 2.97 5.22 0.78 0.67 0.45 0.65 31.14%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 14/05/10 15/05/09 15/05/08 14/05/07 23/06/06 16/05/05 14/05/04 -
Price 5.39 4.44 7.45 5.45 2.80 1.85 1.66 -
P/RPS 3.47 2.29 4.47 1.04 0.71 0.44 0.48 39.03%
P/EPS 22.12 52.92 27.64 6.48 5.12 3.01 3.71 34.64%
EY 4.52 1.89 3.62 15.44 19.52 33.28 26.93 -25.71%
DY 1.30 1.35 0.94 6.42 10.71 33.24 7.23 -24.86%
P/NAPS 3.31 3.47 5.48 0.96 0.70 0.46 0.50 37.00%

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