[IOICORP] YoY Quarter Result on 30-Jun-2006 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -1.36%
YoY- -0.43%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 3,122,456 4,560,065 2,541,774 1,649,090 1,399,009 1,222,298 1,137,890 18.30%
PBT 612,751 856,100 602,499 277,828 310,285 330,210 238,602 17.00%
Tax -111,952 -200,135 -68,735 -48,195 -50,441 -111,652 -95,212 2.73%
NP 500,799 655,965 533,764 229,633 259,844 218,558 143,390 23.15%
-
NP to SH 487,069 597,284 451,661 211,908 212,821 218,558 143,390 22.58%
-
Tax Rate 18.27% 23.38% 11.41% 17.35% 16.26% 33.81% 39.90% -
Total Cost 2,621,657 3,904,100 2,008,010 1,419,457 1,139,165 1,003,740 994,500 17.51%
-
Net Worth 8,305,683 8,437,917 7,693,126 5,914,266 4,613,914 4,026,068 3,103,138 17.81%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 118,652 602,708 - 31,937 167,575 146,607 104,132 2.19%
Div Payout % 24.36% 100.91% - 15.07% 78.74% 67.08% 72.62% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 8,305,683 8,437,917 7,693,126 5,914,266 4,613,914 4,026,068 3,103,138 17.81%
NOSH 5,932,630 6,027,083 6,204,134 1,182,853 1,117,170 1,127,750 1,041,321 33.60%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 16.04% 14.38% 21.00% 13.92% 18.57% 17.88% 12.60% -
ROE 5.86% 7.08% 5.87% 3.58% 4.61% 5.43% 4.62% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 52.63 75.66 40.97 139.42 125.23 108.38 109.27 -11.45%
EPS 8.21 9.91 7.28 3.58 19.05 19.38 13.77 -8.25%
DPS 2.00 10.00 0.00 2.70 15.00 13.00 10.00 -23.50%
NAPS 1.40 1.40 1.24 5.00 4.13 3.57 2.98 -11.82%
Adjusted Per Share Value based on latest NOSH - 1,182,853
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 49.89 72.87 40.62 26.35 22.36 19.53 18.18 18.30%
EPS 7.78 9.54 7.22 3.39 3.40 3.49 2.29 22.58%
DPS 1.90 9.63 0.00 0.51 2.68 2.34 1.66 2.27%
NAPS 1.3272 1.3483 1.2293 0.9451 0.7373 0.6433 0.4959 17.81%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 4.72 7.45 5.20 2.86 2.10 1.63 1.14 -
P/RPS 8.97 9.85 12.69 2.05 1.68 1.50 1.04 43.15%
P/EPS 57.49 75.18 71.43 15.96 11.02 8.41 8.28 38.08%
EY 1.74 1.33 1.40 6.26 9.07 11.89 12.08 -27.57%
DY 0.42 1.34 0.00 0.94 7.14 7.98 8.77 -39.71%
P/NAPS 3.37 5.32 4.19 0.57 0.51 0.46 0.38 43.82%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 18/08/08 21/08/07 16/08/06 16/08/05 16/08/04 15/08/03 -
Price 5.09 4.78 4.92 3.32 2.24 1.55 1.18 -
P/RPS 9.67 6.32 12.01 2.38 1.79 1.43 1.08 44.05%
P/EPS 62.00 48.23 67.58 18.53 11.76 8.00 8.57 39.02%
EY 1.61 2.07 1.48 5.40 8.50 12.50 11.67 -28.09%
DY 0.39 2.09 0.00 0.81 6.70 8.39 8.47 -40.10%
P/NAPS 3.64 3.41 3.97 0.66 0.54 0.43 0.40 44.44%

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