[IOICORP] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -3.59%
YoY- 173.58%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 3,252,000 4,165,900 3,970,487 3,060,237 3,726,840 3,457,141 2,235,784 6.43%
PBT 490,300 766,800 689,324 598,241 333,495 790,487 522,769 -1.06%
Tax 50,000 -174,700 -135,593 -122,494 -150,967 -162,880 -109,153 -
NP 540,300 592,100 553,731 475,747 182,528 627,607 413,616 4.54%
-
NP to SH 531,000 577,700 520,238 461,211 168,586 581,191 382,601 5.60%
-
Tax Rate -10.20% 22.78% 19.67% 20.48% 45.27% 20.61% 20.88% -
Total Cost 2,711,700 3,573,800 3,416,756 2,584,490 3,544,312 2,829,534 1,822,168 6.84%
-
Net Worth 13,163,175 12,144,648 11,043,089 9,810,454 7,721,946 7,960,700 6,909,604 11.32%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 447,292 449,801 510,663 418,738 176,838 418,984 428,787 0.70%
Div Payout % 84.24% 77.86% 98.16% 90.79% 104.90% 72.09% 112.07% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 13,163,175 12,144,648 11,043,089 9,810,454 7,721,946 7,960,700 6,909,604 11.32%
NOSH 6,389,891 6,425,739 6,383,288 5,981,984 5,894,615 5,985,489 1,225,107 31.65%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.61% 14.21% 13.95% 15.55% 4.90% 18.15% 18.50% -
ROE 4.03% 4.76% 4.71% 4.70% 2.18% 7.30% 5.54% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 50.89 64.83 62.20 51.16 63.22 57.76 182.50 -19.15%
EPS 8.31 8.99 8.15 7.71 2.86 9.71 31.23 -19.78%
DPS 7.00 7.00 8.00 7.00 3.00 7.00 35.00 -23.50%
NAPS 2.06 1.89 1.73 1.64 1.31 1.33 5.64 -15.44%
Adjusted Per Share Value based on latest NOSH - 5,981,984
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.96 66.57 63.45 48.90 59.55 55.24 35.73 6.43%
EPS 8.49 9.23 8.31 7.37 2.69 9.29 6.11 5.63%
DPS 7.15 7.19 8.16 6.69 2.83 6.70 6.85 0.71%
NAPS 2.1034 1.9406 1.7646 1.5676 1.2339 1.2721 1.1041 11.32%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 5.10 5.38 5.81 5.47 3.56 7.75 3.68 -
P/RPS 10.02 8.30 9.34 10.69 5.63 13.42 2.02 30.56%
P/EPS 61.37 59.84 71.29 70.95 124.48 79.81 11.78 31.63%
EY 1.63 1.67 1.40 1.41 0.80 1.25 8.49 -24.02%
DY 1.37 1.30 1.38 1.28 0.84 0.90 9.51 -27.57%
P/NAPS 2.48 2.85 3.36 3.34 2.72 5.83 0.65 24.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 23/02/12 16/02/11 10/02/10 20/02/09 14/02/08 13/02/07 -
Price 4.90 5.33 5.71 5.20 3.72 8.15 3.92 -
P/RPS 9.63 8.22 9.18 10.16 5.88 14.11 2.15 28.36%
P/EPS 58.97 59.29 70.06 67.44 130.07 83.93 12.55 29.38%
EY 1.70 1.69 1.43 1.48 0.77 1.19 7.97 -22.68%
DY 1.43 1.31 1.40 1.35 0.81 0.86 8.93 -26.28%
P/NAPS 2.38 2.82 3.30 3.17 2.84 6.13 0.70 22.60%

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