[IOICORP] YoY Quarter Result on 30-Jun-2007 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 15.17%
YoY- 113.14%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 3,059,938 3,122,456 4,560,065 2,541,774 1,649,090 1,399,009 1,222,298 16.51%
PBT 618,008 612,751 856,100 602,499 277,828 310,285 330,210 11.00%
Tax -77,124 -111,952 -200,135 -68,735 -48,195 -50,441 -111,652 -5.97%
NP 540,884 500,799 655,965 533,764 229,633 259,844 218,558 16.29%
-
NP to SH 547,050 487,069 597,284 451,661 211,908 212,821 218,558 16.51%
-
Tax Rate 12.48% 18.27% 23.38% 11.41% 17.35% 16.26% 33.81% -
Total Cost 2,519,054 2,621,657 3,904,100 2,008,010 1,419,457 1,139,165 1,003,740 16.56%
-
Net Worth 10,787,801 8,305,683 8,437,917 7,693,126 5,914,266 4,613,914 4,026,068 17.84%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 638,331 118,652 602,708 - 31,937 167,575 146,607 27.77%
Div Payout % 116.69% 24.36% 100.91% - 15.07% 78.74% 67.08% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 10,787,801 8,305,683 8,437,917 7,693,126 5,914,266 4,613,914 4,026,068 17.84%
NOSH 6,383,314 5,932,630 6,027,083 6,204,134 1,182,853 1,117,170 1,127,750 33.47%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 17.68% 16.04% 14.38% 21.00% 13.92% 18.57% 17.88% -
ROE 5.07% 5.86% 7.08% 5.87% 3.58% 4.61% 5.43% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 47.94 52.63 75.66 40.97 139.42 125.23 108.38 -12.70%
EPS 8.57 8.21 9.91 7.28 3.58 19.05 19.38 -12.70%
DPS 10.00 2.00 10.00 0.00 2.70 15.00 13.00 -4.27%
NAPS 1.69 1.40 1.40 1.24 5.00 4.13 3.57 -11.71%
Adjusted Per Share Value based on latest NOSH - 6,204,134
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 48.90 49.89 72.87 40.62 26.35 22.36 19.53 16.52%
EPS 8.74 7.78 9.54 7.22 3.39 3.40 3.49 16.52%
DPS 10.20 1.90 9.63 0.00 0.51 2.68 2.34 27.79%
NAPS 1.7238 1.3272 1.3483 1.2293 0.9451 0.7373 0.6433 17.84%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 5.01 4.72 7.45 5.20 2.86 2.10 1.63 -
P/RPS 10.45 8.97 9.85 12.69 2.05 1.68 1.50 38.17%
P/EPS 58.46 57.49 75.18 71.43 15.96 11.02 8.41 38.12%
EY 1.71 1.74 1.33 1.40 6.26 9.07 11.89 -27.60%
DY 2.00 0.42 1.34 0.00 0.94 7.14 7.98 -20.58%
P/NAPS 2.96 3.37 5.32 4.19 0.57 0.51 0.46 36.36%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 26/08/09 18/08/08 21/08/07 16/08/06 16/08/05 16/08/04 -
Price 5.25 5.09 4.78 4.92 3.32 2.24 1.55 -
P/RPS 10.95 9.67 6.32 12.01 2.38 1.79 1.43 40.37%
P/EPS 61.26 62.00 48.23 67.58 18.53 11.76 8.00 40.37%
EY 1.63 1.61 2.07 1.48 5.40 8.50 12.50 -28.77%
DY 1.90 0.39 2.09 0.00 0.81 6.70 8.39 -21.91%
P/NAPS 3.11 3.64 3.41 3.97 0.66 0.54 0.43 39.04%

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