[IOICORP] YoY Quarter Result on 30-Jun-2008 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

18-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

QoQ- -0.72%

YoY- 32.24%

Quarter Report

Microsoft Word - Quarterly Report 0806.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	4,324,245	3,059,938	3,122,456	4,560,065	2,541,774	1,649,090	1,399,009	20.68%
YoY %	41.32%	-2.00%	-31.53%	79.40%	54.13%	17.88%	-	-
Horiz. %	309.09%	218.72%	223.19%	325.95%	181.68%	117.88%	100.00%	-
PBT	731,678	618,008	612,751	856,100	602,499	277,828	310,285	15.36%
YoY %	18.39%	0.86%	-28.43%	42.09%	116.86%	-10.46%	-	-
Horiz. %	235.81%	199.17%	197.48%	275.91%	194.18%	89.54%	100.00%	-
Tax	-177,991	-77,124	-111,952	-200,135	-68,735	-48,195	-50,441	23.37%
YoY %	-130.79%	31.11%	44.06%	-191.17%	-42.62%	4.45%	-	-
Horiz. %	352.87%	152.90%	221.95%	396.77%	136.27%	95.55%	100.00%	-
NP	553,687	540,884	500,799	655,965	533,764	229,633	259,844	13.43%
YoY %	2.37%	8.00%	-23.65%	22.89%	132.44%	-11.63%	-	-
Horiz. %	213.08%	208.16%	192.73%	252.45%	205.42%	88.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	547,823	547,050	487,069	597,284	451,661	211,908	212,821	17.05%
YoY %	0.14%	12.31%	-18.45%	32.24%	113.14%	-0.43%	-	-
Horiz. %	257.41%	257.05%	228.86%	280.65%	212.23%	99.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.33%	12.48%	18.27%	23.38%	11.41%	17.35%	16.26%	-
YoY %	94.95%	-31.69%	-21.86%	104.91%	-34.24%	6.70%	-	-
Horiz. %	149.63%	76.75%	112.36%	143.79%	70.17%	106.70%	100.00%	-
Total Cost	3,770,558	2,519,054	2,621,657	3,904,100	2,008,010	1,419,457	1,139,165	22.06%
YoY %	49.68%	-3.91%	-32.85%	94.43%	41.46%	24.61%	-	-
Horiz. %	330.99%	221.13%	230.14%	342.72%	176.27%	124.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	11,995,655	10,787,801	8,305,683	8,437,917	7,693,126	5,914,266	4,613,914	17.25%
YoY %	11.20%	29.88%	-1.57%	9.68%	30.08%	28.18%	-	-
Horiz. %	259.99%	233.81%	180.01%	182.88%	166.74%	128.18%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	577,331	638,331	118,652	602,708	-	31,937	167,575	22.88%
YoY %	-9.56%	437.99%	-80.31%	0.00%	-	-80.94%	-	-
Horiz. %	344.52%	380.92%	70.81%	359.66%	-	19.06%	100.00%	-
Div Payout %	105.39%	116.69%	24.36%	100.91%	-	15.07%	78.74%	-
YoY %	-9.68%	379.02%	-75.86%	0.00%	-	-80.86%	-	-
Horiz. %	133.85%	148.20%	30.94%	128.16%	-	19.14%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	11,995,655	10,787,801	8,305,683	8,437,917	7,693,126	5,914,266	4,613,914	17.25%
YoY %	11.20%	29.88%	-1.57%	9.68%	30.08%	28.18%	-	-
Horiz. %	259.99%	233.81%	180.01%	182.88%	166.74%	128.18%	100.00%	-
NOSH	6,414,789	6,383,314	5,932,630	6,027,083	6,204,134	1,182,853	1,117,170	33.79%
YoY %	0.49%	7.60%	-1.57%	-2.85%	424.51%	5.88%	-	-
Horiz. %	574.20%	571.38%	531.04%	539.50%	555.34%	105.88%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	12.80%	17.68%	16.04%	14.38%	21.00%	13.92%	18.57%	-
YoY %	-27.60%	10.22%	11.54%	-31.52%	50.86%	-25.04%	-	-
Horiz. %	68.93%	95.21%	86.38%	77.44%	113.09%	74.96%	100.00%	-
ROE	4.57%	5.07%	5.86%	7.08%	5.87%	3.58%	4.61%	-
YoY %	-9.86%	-13.48%	-17.23%	20.61%	63.97%	-22.34%	-	-
Horiz. %	99.13%	109.98%	127.11%	153.58%	127.33%	77.66%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	67.41	47.94	52.63	75.66	40.97	139.42	125.23	-9.80%
YoY %	40.61%	-8.91%	-30.44%	84.67%	-70.61%	11.33%	-	-
Horiz. %	53.83%	38.28%	42.03%	60.42%	32.72%	111.33%	100.00%	-
EPS	8.54	8.57	8.21	9.91	7.28	3.58	19.05	-12.51%
YoY %	-0.35%	4.38%	-17.15%	36.13%	103.35%	-81.21%	-	-
Horiz. %	44.83%	44.99%	43.10%	52.02%	38.22%	18.79%	100.00%	-
DPS	9.00	10.00	2.00	10.00	0.00	2.70	15.00	-8.15%
YoY %	-10.00%	400.00%	-80.00%	0.00%	0.00%	-82.00%	-	-
Horiz. %	60.00%	66.67%	13.33%	66.67%	0.00%	18.00%	100.00%	-
NAPS	1.87	1.69	1.40	1.40	1.24	5.00	4.13	-12.36%
YoY %	10.65%	20.71%	0.00%	12.90%	-75.20%	21.07%	-	-
Horiz. %	45.28%	40.92%	33.90%	33.90%	30.02%	121.07%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 6,027,083
RPS	69.10	48.90	49.89	72.87	40.62	26.35	22.36	20.67%
YoY %	41.31%	-1.98%	-31.54%	79.39%	54.16%	17.84%	-	-
Horiz. %	309.03%	218.69%	223.12%	325.89%	181.66%	117.84%	100.00%	-
EPS	8.75	8.74	7.78	9.54	7.22	3.39	3.40	17.05%
YoY %	0.11%	12.34%	-18.45%	32.13%	112.98%	-0.29%	-	-
Horiz. %	257.35%	257.06%	228.82%	280.59%	212.35%	99.71%	100.00%	-
DPS	9.23	10.20	1.90	9.63	0.00	0.51	2.68	22.87%
YoY %	-9.51%	436.84%	-80.27%	0.00%	0.00%	-80.97%	-	-
Horiz. %	344.40%	380.60%	70.90%	359.33%	0.00%	19.03%	100.00%	-
NAPS	1.9168	1.7238	1.3272	1.3483	1.2293	0.9451	0.7373	17.25%
YoY %	11.20%	29.88%	-1.56%	9.68%	30.07%	28.18%	-	-
Horiz. %	259.98%	233.80%	180.01%	182.87%	166.73%	128.18%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	5.30	5.01	4.72	7.45	5.20	2.86	2.10	-
P/RPS	7.86	10.45	8.97	9.85	12.69	2.05	1.68	29.31%
YoY %	-24.78%	16.50%	-8.93%	-22.38%	519.02%	22.02%	-	-
Horiz. %	467.86%	622.02%	533.93%	586.31%	755.36%	122.02%	100.00%	-
P/EPS	62.06	58.46	57.49	75.18	71.43	15.96	11.02	33.36%
YoY %	6.16%	1.69%	-23.53%	5.25%	347.56%	44.83%	-	-
Horiz. %	563.16%	530.49%	521.69%	682.21%	648.19%	144.83%	100.00%	-
EY	1.61	1.71	1.74	1.33	1.40	6.26	9.07	-25.02%
YoY %	-5.85%	-1.72%	30.83%	-5.00%	-77.64%	-30.98%	-	-
Horiz. %	17.75%	18.85%	19.18%	14.66%	15.44%	69.02%	100.00%	-
DY	1.70	2.00	0.42	1.34	0.00	0.94	7.14	-21.26%
YoY %	-15.00%	376.19%	-68.66%	0.00%	0.00%	-86.83%	-	-
Horiz. %	23.81%	28.01%	5.88%	18.77%	0.00%	13.17%	100.00%	-
P/NAPS	2.83	2.96	3.37	5.32	4.19	0.57	0.51	33.03%
YoY %	-4.39%	-12.17%	-36.65%	26.97%	635.09%	11.76%	-	-
Horiz. %	554.90%	580.39%	660.78%	1,043.14%	821.57%	111.76%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	24/08/10	26/08/09	18/08/08	21/08/07	16/08/06	16/08/05	-
Price	4.67	5.25	5.09	4.78	4.92	3.32	2.24	-
P/RPS	6.93	10.95	9.67	6.32	12.01	2.38	1.79	25.29%
YoY %	-36.71%	13.24%	53.01%	-47.38%	404.62%	32.96%	-	-
Horiz. %	387.15%	611.73%	540.22%	353.07%	670.95%	132.96%	100.00%	-
P/EPS	54.68	61.26	62.00	48.23	67.58	18.53	11.76	29.17%
YoY %	-10.74%	-1.19%	28.55%	-28.63%	264.71%	57.57%	-	-
Horiz. %	464.97%	520.92%	527.21%	410.12%	574.66%	157.57%	100.00%	-
EY	1.83	1.63	1.61	2.07	1.48	5.40	8.50	-22.57%
YoY %	12.27%	1.24%	-22.22%	39.86%	-72.59%	-36.47%	-	-
Horiz. %	21.53%	19.18%	18.94%	24.35%	17.41%	63.53%	100.00%	-
DY	1.93	1.90	0.39	2.09	0.00	0.81	6.70	-18.72%
YoY %	1.58%	387.18%	-81.34%	0.00%	0.00%	-87.91%	-	-
Horiz. %	28.81%	28.36%	5.82%	31.19%	0.00%	12.09%	100.00%	-
P/NAPS	2.50	3.11	3.64	3.41	3.97	0.66	0.54	29.08%
YoY %	-19.61%	-14.56%	6.74%	-14.11%	501.52%	22.22%	-	-
Horiz. %	462.96%	575.93%	674.07%	631.48%	735.19%	122.22%	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