[IOICORP] YoY TTM Result on 30-Jun-2009 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- -10.08%

YoY- -55.93%

Quarter Report

Microsoft Word - Quarterly Report 0906.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	15,300,400	16,154,251	12,542,962	14,600,474	14,665,369	8,952,727	6,109,668	16.51%
YoY %	-5.29%	28.79%	-14.09%	-0.44%	63.81%	46.53%	-	-
Horiz. %	250.43%	264.40%	205.30%	238.97%	240.04%	146.53%	100.00%	-
PBT	2,056,500	2,863,612	2,550,633	1,550,117	3,095,197	1,991,073	1,152,873	10.11%
YoY %	-28.19%	12.27%	64.54%	-49.92%	55.45%	72.71%	-	-
Horiz. %	178.38%	248.39%	221.24%	134.46%	268.48%	172.71%	100.00%	-
Tax	-227,900	-573,099	-485,517	-486,943	-683,010	-340,109	-196,158	2.52%
YoY %	60.23%	-18.04%	0.29%	28.71%	-100.82%	-73.39%	-	-
Horiz. %	116.18%	292.16%	247.51%	248.24%	348.19%	173.39%	100.00%	-
NP	1,828,600	2,290,513	2,065,116	1,063,174	2,412,187	1,650,964	956,715	11.39%
YoY %	-20.17%	10.91%	94.24%	-55.92%	46.11%	72.57%	-	-
Horiz. %	191.13%	239.41%	215.85%	111.13%	252.13%	172.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,789,400	2,222,899	2,035,661	983,517	2,231,632	1,482,104	829,002	13.66%
YoY %	-19.50%	9.20%	106.98%	-55.93%	50.57%	78.78%	-	-
Horiz. %	215.85%	268.14%	245.56%	118.64%	269.20%	178.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.08%	20.01%	19.04%	31.41%	22.07%	17.08%	17.01%	-
YoY %	-44.63%	5.09%	-39.38%	42.32%	29.22%	0.41%	-	-
Horiz. %	65.14%	117.64%	111.93%	184.66%	129.75%	100.41%	100.00%	-
Total Cost	13,471,800	13,863,738	10,477,846	13,537,300	12,253,182	7,301,763	5,152,953	17.35%
YoY %	-2.83%	32.31%	-22.60%	10.48%	67.81%	41.70%	-	-
Horiz. %	261.44%	269.04%	203.34%	262.71%	237.79%	141.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	12,659,756	11,995,655	10,787,801	8,305,683	8,437,917	7,693,126	5,914,266	13.51%
YoY %	5.54%	11.20%	29.88%	-1.57%	9.68%	30.08%	-	-
Horiz. %	214.05%	202.83%	182.40%	140.43%	142.67%	130.08%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	996,034	1,087,994	1,057,070	473,405	1,021,692	428,787	369,294	17.96%
YoY %	-8.45%	2.93%	123.29%	-53.66%	138.27%	16.11%	-	-
Horiz. %	269.71%	294.61%	286.24%	128.19%	276.66%	116.11%	100.00%	-
Div Payout %	55.66%	48.94%	51.93%	48.13%	45.78%	28.93%	44.55%	-
YoY %	13.73%	-5.76%	7.90%	5.13%	58.24%	-35.06%	-	-
Horiz. %	124.94%	109.85%	116.57%	108.04%	102.76%	64.94%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	12,659,756	11,995,655	10,787,801	8,305,683	8,437,917	7,693,126	5,914,266	13.51%
YoY %	5.54%	11.20%	29.88%	-1.57%	9.68%	30.08%	-	-
Horiz. %	214.05%	202.83%	182.40%	140.43%	142.67%	130.08%	100.00%	-
NOSH	6,426,272	6,414,789	6,383,314	5,932,630	6,027,083	6,204,134	1,182,853	32.55%
YoY %	0.18%	0.49%	7.60%	-1.57%	-2.85%	424.51%	-	-
Horiz. %	543.29%	542.31%	539.65%	501.55%	509.54%	524.51%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	11.95%	14.18%	16.46%	7.28%	16.45%	18.44%	15.66%	-
YoY %	-15.73%	-13.85%	126.10%	-55.74%	-10.79%	17.75%	-	-
Horiz. %	76.31%	90.55%	105.11%	46.49%	105.04%	117.75%	100.00%	-
ROE	14.13%	18.53%	18.87%	11.84%	26.45%	19.27%	14.02%	-
YoY %	-23.75%	-1.80%	59.38%	-55.24%	37.26%	37.45%	-	-
Horiz. %	100.78%	132.17%	134.59%	84.45%	188.66%	137.45%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	238.09	251.83	196.50	246.10	243.32	144.30	516.52	-12.09%
YoY %	-5.46%	28.16%	-20.15%	1.14%	68.62%	-72.06%	-	-
Horiz. %	46.10%	48.76%	38.04%	47.65%	47.11%	27.94%	100.00%	-
EPS	27.85	34.65	31.89	16.58	37.03	23.89	70.08	-14.24%
YoY %	-19.62%	8.65%	92.34%	-55.23%	55.00%	-65.91%	-	-
Horiz. %	39.74%	49.44%	45.51%	23.66%	52.84%	34.09%	100.00%	-
DPS	15.50	17.00	16.56	8.00	17.00	6.91	31.22	-11.00%
YoY %	-8.82%	2.66%	107.00%	-52.94%	146.02%	-77.87%	-	-
Horiz. %	49.65%	54.45%	53.04%	25.62%	54.45%	22.13%	100.00%	-
NAPS	1.97	1.87	1.69	1.40	1.40	1.24	5.00	-14.36%
YoY %	5.35%	10.65%	20.71%	0.00%	12.90%	-75.20%	-	-
Horiz. %	39.40%	37.40%	33.80%	28.00%	28.00%	24.80%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 5,932,630
RPS	246.72	260.49	202.25	235.43	236.48	144.36	98.52	16.51%
YoY %	-5.29%	28.80%	-14.09%	-0.44%	63.81%	46.53%	-	-
Horiz. %	250.43%	264.40%	205.29%	238.97%	240.03%	146.53%	100.00%	-
EPS	28.85	35.84	32.82	15.86	35.98	23.90	13.37	13.66%
YoY %	-19.50%	9.20%	106.94%	-55.92%	50.54%	78.76%	-	-
Horiz. %	215.78%	268.06%	245.47%	118.62%	269.11%	178.76%	100.00%	-
DPS	16.06	17.54	17.05	7.63	16.47	6.91	5.95	17.97%
YoY %	-8.44%	2.87%	123.46%	-53.67%	138.35%	16.13%	-	-
Horiz. %	269.92%	294.79%	286.55%	128.24%	276.81%	116.13%	100.00%	-
NAPS	2.0414	1.9343	1.7395	1.3393	1.3606	1.2405	0.9537	13.51%
YoY %	5.54%	11.20%	29.88%	-1.57%	9.68%	30.07%	-	-
Horiz. %	214.05%	202.82%	182.39%	140.43%	142.67%	130.07%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	5.19	5.30	5.01	4.72	7.45	5.20	2.86	-
P/RPS	2.18	2.10	2.55	1.92	3.06	3.60	0.55	25.77%
YoY %	3.81%	-17.65%	32.81%	-37.25%	-15.00%	554.55%	-	-
Horiz. %	396.36%	381.82%	463.64%	349.09%	556.36%	654.55%	100.00%	-
P/EPS	18.64	15.29	15.71	28.47	20.12	21.77	4.08	28.78%
YoY %	21.91%	-2.67%	-44.82%	41.50%	-7.58%	433.58%	-	-
Horiz. %	456.86%	374.75%	385.05%	697.79%	493.14%	533.58%	100.00%	-
EY	5.37	6.54	6.37	3.51	4.97	4.59	24.51	-22.33%
YoY %	-17.89%	2.67%	81.48%	-29.38%	8.28%	-81.27%	-	-
Horiz. %	21.91%	26.68%	25.99%	14.32%	20.28%	18.73%	100.00%	-
DY	2.99	3.21	3.31	1.69	2.28	1.33	10.92	-19.40%
YoY %	-6.85%	-3.02%	95.86%	-25.88%	71.43%	-87.82%	-	-
Horiz. %	27.38%	29.40%	30.31%	15.48%	20.88%	12.18%	100.00%	-
P/NAPS	2.63	2.83	2.96	3.37	5.32	4.19	0.57	28.99%
YoY %	-7.07%	-4.39%	-12.17%	-36.65%	26.97%	635.09%	-	-
Horiz. %	461.40%	496.49%	519.30%	591.23%	933.33%	735.09%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	24/08/11	24/08/10	26/08/09	18/08/08	21/08/07	16/08/06	-
Price	5.12	4.67	5.25	5.09	4.78	4.92	3.32	-
P/RPS	2.15	1.85	2.67	2.07	1.96	3.41	0.64	22.35%
YoY %	16.22%	-30.71%	28.99%	5.61%	-42.52%	432.81%	-	-
Horiz. %	335.94%	289.06%	417.19%	323.44%	306.25%	532.81%	100.00%	-
P/EPS	18.39	13.48	16.46	30.70	12.91	20.60	4.74	25.32%
YoY %	36.42%	-18.10%	-46.38%	137.80%	-37.33%	334.60%	-	-
Horiz. %	387.97%	284.39%	347.26%	647.68%	272.36%	434.60%	100.00%	-
EY	5.44	7.42	6.07	3.26	7.75	4.86	21.11	-20.21%
YoY %	-26.68%	22.24%	86.20%	-57.94%	59.47%	-76.98%	-	-
Horiz. %	25.77%	35.15%	28.75%	15.44%	36.71%	23.02%	100.00%	-
DY	3.03	3.64	3.15	1.57	3.56	1.40	9.40	-17.18%
YoY %	-16.76%	15.56%	100.64%	-55.90%	154.29%	-85.11%	-	-
Horiz. %	32.23%	38.72%	33.51%	16.70%	37.87%	14.89%	100.00%	-
P/NAPS	2.60	2.50	3.11	3.64	3.41	3.97	0.66	25.64%
YoY %	4.00%	-19.61%	-14.56%	6.74%	-14.11%	501.52%	-	-
Horiz. %	393.94%	378.79%	471.21%	551.52%	516.67%	601.52%	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