[IOICORP] YoY Quarter Result on 31-Dec-2008 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -41.97%
YoY- -70.99%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 4,165,900 3,970,487 3,060,237 3,726,840 3,457,141 2,235,784 1,668,550 16.46%
PBT 766,800 689,324 598,241 333,495 790,487 522,769 336,858 14.68%
Tax -174,700 -135,593 -122,494 -150,967 -162,880 -109,153 -61,743 18.91%
NP 592,100 553,731 475,747 182,528 627,607 413,616 275,115 13.62%
-
NP to SH 577,700 520,238 461,211 168,586 581,191 382,601 228,841 16.68%
-
Tax Rate 22.78% 19.67% 20.48% 45.27% 20.61% 20.88% 18.33% -
Total Cost 3,573,800 3,416,756 2,584,490 3,544,312 2,829,534 1,822,168 1,393,435 16.98%
-
Net Worth 12,144,648 11,043,089 9,810,454 7,721,946 7,960,700 6,909,604 6,578,475 10.75%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 449,801 510,663 418,738 176,838 418,984 428,787 337,357 4.90%
Div Payout % 77.86% 98.16% 90.79% 104.90% 72.09% 112.07% 147.42% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 12,144,648 11,043,089 9,810,454 7,721,946 7,960,700 6,909,604 6,578,475 10.75%
NOSH 6,425,739 6,383,288 5,981,984 5,894,615 5,985,489 1,225,107 1,124,525 33.69%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 14.21% 13.95% 15.55% 4.90% 18.15% 18.50% 16.49% -
ROE 4.76% 4.71% 4.70% 2.18% 7.30% 5.54% 3.48% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 64.83 62.20 51.16 63.22 57.76 182.50 148.38 -12.88%
EPS 8.99 8.15 7.71 2.86 9.71 31.23 20.35 -12.72%
DPS 7.00 8.00 7.00 3.00 7.00 35.00 30.00 -21.52%
NAPS 1.89 1.73 1.64 1.31 1.33 5.64 5.85 -17.15%
Adjusted Per Share Value based on latest NOSH - 5,894,615
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 67.17 64.02 49.35 60.10 55.75 36.05 26.91 16.46%
EPS 9.32 8.39 7.44 2.72 9.37 6.17 3.69 16.69%
DPS 7.25 8.23 6.75 2.85 6.76 6.91 5.44 4.90%
NAPS 1.9583 1.7807 1.5819 1.2452 1.2837 1.1142 1.0608 10.75%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 5.38 5.81 5.47 3.56 7.75 3.68 2.48 -
P/RPS 8.30 9.34 10.69 5.63 13.42 2.02 1.67 30.61%
P/EPS 59.84 71.29 70.95 124.48 79.81 11.78 12.19 30.35%
EY 1.67 1.40 1.41 0.80 1.25 8.49 8.21 -23.30%
DY 1.30 1.38 1.28 0.84 0.90 9.51 12.10 -31.03%
P/NAPS 2.85 3.36 3.34 2.72 5.83 0.65 0.42 37.57%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 16/02/11 10/02/10 20/02/09 14/02/08 13/02/07 23/02/06 -
Price 5.33 5.71 5.20 3.72 8.15 3.92 2.76 -
P/RPS 8.22 9.18 10.16 5.88 14.11 2.15 1.86 28.08%
P/EPS 59.29 70.06 67.44 130.07 83.93 12.55 13.56 27.86%
EY 1.69 1.43 1.48 0.77 1.19 7.97 7.37 -21.75%
DY 1.31 1.40 1.35 0.81 0.86 8.93 10.87 -29.70%
P/NAPS 2.82 3.30 3.17 2.84 6.13 0.70 0.47 34.78%

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