[IOICORP] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
12-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 7.51%
YoY- 41.78%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 10,172,082 6,673,219 5,698,137 5,433,543 4,475,899 2,751,938 1,362,144 39.78%
PBT 2,280,588 1,235,640 1,155,792 1,179,806 871,023 677,146 451,127 30.98%
Tax -416,747 -213,766 -203,663 -425,576 -339,052 -237,577 -146,055 19.08%
NP 1,863,841 1,021,874 952,129 754,230 531,971 439,569 305,072 35.18%
-
NP to SH 1,677,953 911,247 865,528 754,230 531,971 409,569 305,072 32.84%
-
Tax Rate 18.27% 17.30% 17.62% 36.07% 38.93% 35.09% 32.38% -
Total Cost 8,308,241 5,651,345 4,746,008 4,679,313 3,943,928 2,312,369 1,057,072 40.98%
-
Net Worth 7,167,924 6,052,769 4,600,816 4,220,278 3,186,329 2,897,710 2,463,203 19.47%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 428,787 369,294 391,802 485,080 195,591 130,008 105,104 26.39%
Div Payout % 25.55% 40.53% 45.27% 64.31% 36.77% 31.74% 34.45% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 7,167,924 6,052,769 4,600,816 4,220,278 3,186,329 2,897,710 2,463,203 19.47%
NOSH 6,126,431 1,210,553 1,116,703 1,122,414 1,044,698 886,150 840,683 39.21%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 18.32% 15.31% 16.71% 13.88% 11.89% 15.97% 22.40% -
ROE 23.41% 15.06% 18.81% 17.87% 16.70% 14.13% 12.39% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 166.04 551.25 510.26 484.09 428.44 310.55 162.03 0.40%
EPS 27.39 75.28 77.51 67.20 50.92 46.22 36.29 -4.57%
DPS 7.00 30.51 35.00 43.22 18.72 14.67 12.50 -9.20%
NAPS 1.17 5.00 4.12 3.76 3.05 3.27 2.93 -14.18%
Adjusted Per Share Value based on latest NOSH - 1,122,414
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 164.02 107.61 91.88 87.62 72.17 44.37 21.96 39.79%
EPS 27.06 14.69 13.96 12.16 8.58 6.60 4.92 32.84%
DPS 6.91 5.95 6.32 7.82 3.15 2.10 1.69 26.44%
NAPS 1.1558 0.976 0.7419 0.6805 0.5138 0.4673 0.3972 19.47%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 6.05 3.24 2.38 1.87 1.23 1.15 0.68 -
P/RPS 3.64 0.59 0.47 0.39 0.29 0.37 0.42 43.29%
P/EPS 22.09 4.30 3.07 2.78 2.42 2.49 1.87 50.88%
EY 4.53 23.23 32.57 35.93 41.40 40.19 53.37 -33.69%
DY 1.16 9.42 14.71 23.11 15.22 12.76 18.38 -36.88%
P/NAPS 5.17 0.65 0.58 0.50 0.40 0.35 0.23 67.95%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 14/11/06 16/11/05 10/11/04 17/11/03 15/11/02 15/11/01 -
Price 7.45 3.66 2.50 1.94 1.49 1.14 0.70 -
P/RPS 4.49 0.66 0.49 0.40 0.35 0.37 0.43 47.81%
P/EPS 27.20 4.86 3.23 2.89 2.93 2.47 1.93 55.38%
EY 3.68 20.57 31.00 34.64 34.18 40.54 51.84 -35.63%
DY 0.94 8.34 14.00 22.28 12.57 12.87 17.86 -38.76%
P/NAPS 6.37 0.73 0.61 0.52 0.49 0.35 0.24 72.66%

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