[IOICORP] YoY Quarter Result on 30-Jun-2005 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 21.45%
YoY- -2.62%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 4,560,065 2,541,774 1,649,090 1,399,009 1,222,298 1,137,890 805,905 33.45%
PBT 856,100 602,499 277,828 310,285 330,210 238,602 181,025 29.52%
Tax -200,135 -68,735 -48,195 -50,441 -111,652 -95,212 -75,477 17.63%
NP 655,965 533,764 229,633 259,844 218,558 143,390 105,548 35.55%
-
NP to SH 597,284 451,661 211,908 212,821 218,558 143,390 105,548 33.45%
-
Tax Rate 23.38% 11.41% 17.35% 16.26% 33.81% 39.90% 41.69% -
Total Cost 3,904,100 2,008,010 1,419,457 1,139,165 1,003,740 994,500 700,357 33.12%
-
Net Worth 8,437,917 7,693,126 5,914,266 4,613,914 4,026,068 3,103,138 2,817,557 20.03%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 602,708 - 31,937 167,575 146,607 104,132 79,492 40.11%
Div Payout % 100.91% - 15.07% 78.74% 67.08% 72.62% 75.31% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 8,437,917 7,693,126 5,914,266 4,613,914 4,026,068 3,103,138 2,817,557 20.03%
NOSH 6,027,083 6,204,134 1,182,853 1,117,170 1,127,750 1,041,321 883,246 37.68%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 14.38% 21.00% 13.92% 18.57% 17.88% 12.60% 13.10% -
ROE 7.08% 5.87% 3.58% 4.61% 5.43% 4.62% 3.75% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 75.66 40.97 139.42 125.23 108.38 109.27 91.24 -3.06%
EPS 9.91 7.28 3.58 19.05 19.38 13.77 11.95 -3.06%
DPS 10.00 0.00 2.70 15.00 13.00 10.00 9.00 1.76%
NAPS 1.40 1.24 5.00 4.13 3.57 2.98 3.19 -12.81%
Adjusted Per Share Value based on latest NOSH - 1,117,170
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 72.87 40.62 26.35 22.36 19.53 18.18 12.88 33.45%
EPS 9.54 7.22 3.39 3.40 3.49 2.29 1.69 33.40%
DPS 9.63 0.00 0.51 2.68 2.34 1.66 1.27 40.12%
NAPS 1.3483 1.2293 0.9451 0.7373 0.6433 0.4959 0.4502 20.03%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 7.45 5.20 2.86 2.10 1.63 1.14 1.22 -
P/RPS 9.85 12.69 2.05 1.68 1.50 1.04 1.34 39.39%
P/EPS 75.18 71.43 15.96 11.02 8.41 8.28 10.21 39.43%
EY 1.33 1.40 6.26 9.07 11.89 12.08 9.80 -28.29%
DY 1.34 0.00 0.94 7.14 7.98 8.77 7.38 -24.73%
P/NAPS 5.32 4.19 0.57 0.51 0.46 0.38 0.38 55.18%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 18/08/08 21/08/07 16/08/06 16/08/05 16/08/04 15/08/03 12/08/02 -
Price 4.78 4.92 3.32 2.24 1.55 1.18 1.21 -
P/RPS 6.32 12.01 2.38 1.79 1.43 1.08 1.33 29.63%
P/EPS 48.23 67.58 18.53 11.76 8.00 8.57 10.13 29.67%
EY 2.07 1.48 5.40 8.50 12.50 11.67 9.88 -22.91%
DY 2.09 0.00 0.81 6.70 8.39 8.47 7.44 -19.05%
P/NAPS 3.41 3.97 0.66 0.54 0.43 0.40 0.38 44.10%

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