[IOICORP] YoY Cumulative Quarter Result on 31-Mar-2008 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

15-May-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Mar-2008 [#3]

Profit Trend

QoQ- 58.26%

YoY- 58.61%

Quarter Report

Microsoft Word - Quarterly Report 0803.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Cumulative Result
Revenue	11,830,006	9,483,024	11,478,018	10,105,304	6,410,953	4,460,578	4,673,498	16.73%
YoY %	24.75%	-17.38%	13.58%	57.63%	43.72%	-4.56%	-	-
Horiz. %	253.13%	202.91%	245.60%	216.23%	137.18%	95.44%	100.00%	-
PBT	2,131,934	1,932,625	937,366	2,239,097	1,388,574	875,045	910,569	15.22%
YoY %	10.31%	106.18%	-58.14%	61.25%	58.69%	-3.90%	-	-
Horiz. %	234.13%	212.24%	102.94%	245.90%	152.50%	96.10%	100.00%	-
Tax	-395,108	-408,393	-374,991	-482,875	-271,374	-147,963	-221,170	10.14%
YoY %	3.25%	-8.91%	22.34%	-77.94%	-83.41%	33.10%	-	-
Horiz. %	178.64%	184.65%	169.55%	218.33%	122.70%	66.90%	100.00%	-
NP	1,736,826	1,524,232	562,375	1,756,222	1,117,200	727,082	689,399	16.64%
YoY %	13.95%	171.03%	-67.98%	57.20%	53.66%	5.47%	-	-
Horiz. %	251.93%	221.10%	81.57%	254.75%	162.05%	105.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,675,076	1,488,611	496,448	1,634,348	1,030,443	617,094	689,399	15.93%
YoY %	12.53%	199.85%	-69.62%	58.61%	66.98%	-10.49%	-	-
Horiz. %	242.98%	215.93%	72.01%	237.07%	149.47%	89.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.53%	21.13%	40.00%	21.57%	19.54%	16.91%	24.29%	-
YoY %	-12.30%	-47.17%	85.44%	10.39%	15.55%	-30.38%	-	-
Horiz. %	76.29%	86.99%	164.68%	88.80%	80.44%	69.62%	100.00%	-
Total Cost	10,093,180	7,958,792	10,915,643	8,349,082	5,293,753	3,733,496	3,984,099	16.74%
YoY %	26.82%	-27.09%	30.74%	57.72%	41.79%	-6.29%	-	-
Horiz. %	253.34%	199.76%	273.98%	209.56%	132.87%	93.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,312,035	9,956,650	7,573,938	8,247,544	6,967,582	4,516,268	4,490,724	16.63%
YoY %	13.61%	31.46%	-8.17%	18.37%	54.28%	0.57%	-	-
Horiz. %	251.90%	221.72%	168.66%	183.66%	155.15%	100.57%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	511,278	427,586	355,028	424,505	428,585	338,720	688,615	-4.83%
YoY %	19.57%	20.44%	-16.37%	-0.95%	26.53%	-50.81%	-	-
Horiz. %	74.25%	62.09%	51.56%	61.65%	62.24%	49.19%	100.00%	-
Div Payout %	30.52%	28.72%	71.51%	25.97%	41.59%	54.89%	99.89%	-
YoY %	6.27%	-59.84%	175.36%	-37.56%	-24.23%	-45.05%	-	-
Horiz. %	30.55%	28.75%	71.59%	26.00%	41.64%	54.95%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	11,312,035	9,956,650	7,573,938	8,247,544	6,967,582	4,516,268	4,490,724	16.63%
YoY %	13.61%	31.46%	-8.17%	18.37%	54.28%	0.57%	-	-
Horiz. %	251.90%	221.72%	168.66%	183.66%	155.15%	100.57%	100.00%	-
NOSH	6,390,980	6,108,374	5,917,139	6,064,370	1,224,531	1,129,067	1,119,881	33.66%
YoY %	4.63%	3.23%	-2.43%	395.24%	8.46%	0.82%	-	-
Horiz. %	570.68%	545.45%	528.37%	541.52%	109.34%	100.82%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	14.68%	16.07%	4.90%	17.38%	17.43%	16.30%	14.75%	-
YoY %	-8.65%	227.96%	-71.81%	-0.29%	6.93%	10.51%	-	-
Horiz. %	99.53%	108.95%	33.22%	117.83%	118.17%	110.51%	100.00%	-
ROE	14.81%	14.95%	6.55%	19.82%	14.79%	13.66%	15.35%	-
YoY %	-0.94%	128.24%	-66.95%	34.01%	8.27%	-11.01%	-	-
Horiz. %	96.48%	97.39%	42.67%	129.12%	96.35%	88.99%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	185.10	155.25	193.98	166.63	523.54	395.07	417.32	-12.66%
YoY %	19.23%	-19.97%	16.41%	-68.17%	32.52%	-5.33%	-	-
Horiz. %	44.35%	37.20%	46.48%	39.93%	125.45%	94.67%	100.00%	-
EPS	26.21	24.37	8.39	26.95	84.15	54.65	61.56	-13.25%
YoY %	7.55%	190.46%	-68.87%	-67.97%	53.98%	-11.22%	-	-
Horiz. %	42.58%	39.59%	13.63%	43.78%	136.70%	88.78%	100.00%	-
DPS	8.00	7.00	6.00	7.00	35.00	30.00	61.49	-28.80%
YoY %	14.29%	16.67%	-14.29%	-80.00%	16.67%	-51.21%	-	-
Horiz. %	13.01%	11.38%	9.76%	11.38%	56.92%	48.79%	100.00%	-
NAPS	1.77	1.63	1.28	1.36	5.69	4.00	4.01	-12.73%
YoY %	8.59%	27.34%	-5.88%	-76.10%	42.25%	-0.25%	-	-
Horiz. %	44.14%	40.65%	31.92%	33.92%	141.90%	99.75%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 6,083,306
RPS	190.76	152.91	185.08	162.95	103.38	71.93	75.36	16.73%
YoY %	24.75%	-17.38%	13.58%	57.62%	43.72%	-4.55%	-	-
Horiz. %	253.13%	202.91%	245.59%	216.23%	137.18%	95.45%	100.00%	-
EPS	27.01	24.00	8.01	26.35	16.62	9.95	11.12	15.93%
YoY %	12.54%	199.63%	-69.60%	58.54%	67.04%	-10.52%	-	-
Horiz. %	242.90%	215.83%	72.03%	236.96%	149.46%	89.48%	100.00%	-
DPS	8.24	6.89	5.72	6.85	6.91	5.46	11.10	-4.84%
YoY %	19.59%	20.45%	-16.50%	-0.87%	26.56%	-50.81%	-	-
Horiz. %	74.23%	62.07%	51.53%	61.71%	62.25%	49.19%	100.00%	-
NAPS	1.8241	1.6055	1.2213	1.3299	1.1235	0.7282	0.7241	16.63%
YoY %	13.62%	31.46%	-8.17%	18.37%	54.28%	0.57%	-	-
Horiz. %	251.91%	221.72%	168.66%	183.66%	155.16%	100.57%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	5.76	5.39	3.80	7.10	4.42	2.66	1.79	-
P/RPS	3.11	3.47	1.96	4.26	0.84	0.67	0.43	39.04%
YoY %	-10.37%	77.04%	-53.99%	407.14%	25.37%	55.81%	-	-
Horiz. %	723.26%	806.98%	455.81%	990.70%	195.35%	155.81%	100.00%	-
P/EPS	21.98	22.12	45.29	26.35	5.25	4.87	2.91	40.05%
YoY %	-0.63%	-51.16%	71.88%	401.90%	7.80%	67.35%	-	-
Horiz. %	755.33%	760.14%	1,556.36%	905.50%	180.41%	167.35%	100.00%	-
EY	4.55	4.52	2.21	3.80	19.04	20.55	34.39	-28.60%
YoY %	0.66%	104.52%	-41.84%	-80.04%	-7.35%	-40.24%	-	-
Horiz. %	13.23%	13.14%	6.43%	11.05%	55.36%	59.76%	100.00%	-
DY	1.39	1.30	1.58	0.99	7.92	11.28	34.35	-41.39%
YoY %	6.92%	-17.72%	59.60%	-87.50%	-29.79%	-67.16%	-	-
Horiz. %	4.05%	3.78%	4.60%	2.88%	23.06%	32.84%	100.00%	-
P/NAPS	3.25	3.31	2.97	5.22	0.78	0.67	0.45	39.01%
YoY %	-1.81%	11.45%	-43.10%	569.23%	16.42%	48.89%	-	-
Horiz. %	722.22%	735.56%	660.00%	1,160.00%	173.33%	148.89%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	16/05/11	14/05/10	15/05/09	15/05/08	14/05/07	23/06/06	16/05/05	-
Price	5.19	5.39	4.44	7.45	5.45	2.80	1.85	-
P/RPS	2.80	3.47	2.29	4.47	1.04	0.71	0.44	36.10%
YoY %	-19.31%	51.53%	-48.77%	329.81%	46.48%	61.36%	-	-
Horiz. %	636.36%	788.64%	520.45%	1,015.91%	236.36%	161.36%	100.00%	-
P/EPS	19.80	22.12	52.92	27.64	6.48	5.12	3.01	36.86%
YoY %	-10.49%	-58.20%	91.46%	326.54%	26.56%	70.10%	-	-
Horiz. %	657.81%	734.88%	1,758.14%	918.27%	215.28%	170.10%	100.00%	-
EY	5.05	4.52	1.89	3.62	15.44	19.52	33.28	-26.95%
YoY %	11.73%	139.15%	-47.79%	-76.55%	-20.90%	-41.35%	-	-
Horiz. %	15.17%	13.58%	5.68%	10.88%	46.39%	58.65%	100.00%	-
DY	1.54	1.30	1.35	0.94	6.42	10.71	33.24	-40.05%
YoY %	18.46%	-3.70%	43.62%	-85.36%	-40.06%	-67.78%	-	-
Horiz. %	4.63%	3.91%	4.06%	2.83%	19.31%	32.22%	100.00%	-
P/NAPS	2.93	3.31	3.47	5.48	0.96	0.70	0.46	36.13%
YoY %	-11.48%	-4.61%	-36.68%	470.83%	37.14%	52.17%	-	-
Horiz. %	636.96%	719.57%	754.35%	1,191.30%	208.70%	152.17%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos