[IOICORP] YoY TTM Result on 30-Sep-2006 [#1]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

14-Nov-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Sep-2006 [#1]

Profit Trend

QoQ- 9.92%

YoY- 5.28%

Quarter Report

quarterly report 0609.xls

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	13,221,162	16,197,400	10,172,082	6,673,219	5,698,137	5,433,543	4,475,899	19.76%
YoY %	-18.37%	59.23%	52.43%	17.11%	4.87%	21.40%	-	-
Horiz. %	295.39%	361.88%	227.26%	149.09%	127.31%	121.40%	100.00%	-
PBT	1,712,691	2,929,488	2,280,588	1,235,640	1,155,792	1,179,806	871,023	11.91%
YoY %	-41.54%	28.45%	84.57%	6.91%	-2.04%	35.45%	-	-
Horiz. %	196.63%	336.33%	261.83%	141.86%	132.69%	135.45%	100.00%	-
Tax	-482,858	-686,733	-416,747	-213,766	-203,663	-425,576	-339,052	6.06%
YoY %	29.69%	-64.78%	-94.95%	-4.96%	52.14%	-25.52%	-	-
Horiz. %	142.41%	202.55%	122.92%	63.05%	60.07%	125.52%	100.00%	-
NP	1,229,833	2,242,755	1,863,841	1,021,874	952,129	754,230	531,971	14.97%
YoY %	-45.16%	20.33%	82.39%	7.33%	26.24%	41.78%	-	-
Horiz. %	231.18%	421.59%	350.37%	192.09%	178.98%	141.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,171,399	2,070,614	1,677,953	911,247	865,528	754,230	531,971	14.04%
YoY %	-43.43%	23.40%	84.14%	5.28%	14.76%	41.78%	-	-
Horiz. %	220.20%	389.23%	315.42%	171.30%	162.70%	141.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.19%	23.44%	18.27%	17.30%	17.62%	36.07%	38.93%	-
YoY %	20.26%	28.30%	5.61%	-1.82%	-51.15%	-7.35%	-	-
Horiz. %	72.41%	60.21%	46.93%	44.44%	45.26%	92.65%	100.00%	-
Total Cost	11,991,329	13,954,645	8,308,241	5,651,345	4,746,008	4,679,313	3,943,928	20.34%
YoY %	-14.07%	67.96%	47.01%	19.08%	1.43%	18.65%	-	-
Horiz. %	304.05%	353.83%	210.66%	143.29%	120.34%	118.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,018,187	7,679,200	7,167,924	6,052,769	4,600,816	4,220,278	3,186,329	18.91%
YoY %	17.44%	7.13%	18.42%	31.56%	9.02%	32.45%	-	-
Horiz. %	283.03%	241.00%	224.96%	189.96%	144.39%	132.45%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	473,405	1,021,692	428,787	369,294	391,802	485,080	195,591	15.85%
YoY %	-53.66%	138.27%	16.11%	-5.74%	-19.23%	148.01%	-	-
Horiz. %	242.04%	522.36%	219.23%	188.81%	200.32%	248.01%	100.00%	-
Div Payout %	40.41%	49.34%	25.55%	40.53%	45.27%	64.31%	36.77%	-
YoY %	-18.10%	93.11%	-36.96%	-10.47%	-29.61%	74.90%	-	-
Horiz. %	109.90%	134.19%	69.49%	110.23%	123.12%	174.90%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	9,018,187	7,679,200	7,167,924	6,052,769	4,600,816	4,220,278	3,186,329	18.91%
YoY %	17.44%	7.13%	18.42%	31.56%	9.02%	32.45%	-	-
Horiz. %	283.03%	241.00%	224.96%	189.96%	144.39%	132.45%	100.00%	-
NOSH	5,972,309	5,952,868	6,126,431	1,210,553	1,116,703	1,122,414	1,044,698	33.68%
YoY %	0.33%	-2.83%	406.09%	8.40%	-0.51%	7.44%	-	-
Horiz. %	571.68%	569.82%	586.43%	115.88%	106.89%	107.44%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	9.30%	13.85%	18.32%	15.31%	16.71%	13.88%	11.89%	-
YoY %	-32.85%	-24.40%	19.66%	-8.38%	20.39%	16.74%	-	-
Horiz. %	78.22%	116.48%	154.08%	128.76%	140.54%	116.74%	100.00%	-
ROE	12.99%	26.96%	23.41%	15.06%	18.81%	17.87%	16.70%	-
YoY %	-51.82%	15.16%	55.44%	-19.94%	5.26%	7.01%	-	-
Horiz. %	77.78%	161.44%	140.18%	90.18%	112.63%	107.01%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	221.37	272.09	166.04	551.25	510.26	484.09	428.44	-10.41%
YoY %	-18.64%	63.87%	-69.88%	8.03%	5.41%	12.99%	-	-
Horiz. %	51.67%	63.51%	38.75%	128.66%	119.10%	112.99%	100.00%	-
EPS	19.61	34.78	27.39	75.28	77.51	67.20	50.92	-14.69%
YoY %	-43.62%	26.98%	-63.62%	-2.88%	15.34%	31.97%	-	-
Horiz. %	38.51%	68.30%	53.79%	147.84%	152.22%	131.97%	100.00%	-
DPS	8.00	17.16	7.00	30.51	35.00	43.22	18.72	-13.19%
YoY %	-53.38%	145.14%	-77.06%	-12.83%	-19.02%	130.88%	-	-
Horiz. %	42.74%	91.67%	37.39%	162.98%	186.97%	230.88%	100.00%	-
NAPS	1.51	1.29	1.17	5.00	4.12	3.76	3.05	-11.04%
YoY %	17.05%	10.26%	-76.60%	21.36%	9.57%	23.28%	-	-
Horiz. %	49.51%	42.30%	38.36%	163.93%	135.08%	123.28%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,210,553
RPS	211.26	258.82	162.54	106.63	91.05	86.82	71.52	19.76%
YoY %	-18.38%	59.23%	52.43%	17.11%	4.87%	21.39%	-	-
Horiz. %	295.39%	361.88%	227.27%	149.09%	127.31%	121.39%	100.00%	-
EPS	18.72	33.09	26.81	14.56	13.83	12.05	8.50	14.05%
YoY %	-43.43%	23.42%	84.13%	5.28%	14.77%	41.76%	-	-
Horiz. %	220.24%	389.29%	315.41%	171.29%	162.71%	141.76%	100.00%	-
DPS	7.56	16.33	6.85	5.90	6.26	7.75	3.13	15.81%
YoY %	-53.70%	138.39%	16.10%	-5.75%	-19.23%	147.60%	-	-
Horiz. %	241.53%	521.73%	218.85%	188.50%	200.00%	247.60%	100.00%	-
NAPS	1.441	1.2271	1.1454	0.9672	0.7352	0.6744	0.5092	18.91%
YoY %	17.43%	7.13%	18.42%	31.56%	9.02%	32.44%	-	-
Horiz. %	282.99%	240.99%	224.94%	189.95%	144.38%	132.44%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	5.20	4.20	6.05	3.24	2.38	1.87	1.23	-
P/RPS	2.35	1.54	3.64	0.59	0.47	0.39	0.29	41.67%
YoY %	52.60%	-57.69%	516.95%	25.53%	20.51%	34.48%	-	-
Horiz. %	810.34%	531.03%	1,255.17%	203.45%	162.07%	134.48%	100.00%	-
P/EPS	26.51	12.07	22.09	4.30	3.07	2.78	2.42	48.97%
YoY %	119.64%	-45.36%	413.72%	40.07%	10.43%	14.88%	-	-
Horiz. %	1,095.45%	498.76%	912.81%	177.69%	126.86%	114.88%	100.00%	-
EY	3.77	8.28	4.53	23.23	32.57	35.93	41.40	-32.90%
YoY %	-54.47%	82.78%	-80.50%	-28.68%	-9.35%	-13.21%	-	-
Horiz. %	9.11%	20.00%	10.94%	56.11%	78.67%	86.79%	100.00%	-
DY	1.54	4.09	1.16	9.42	14.71	23.11	15.22	-31.71%
YoY %	-62.35%	252.59%	-87.69%	-35.96%	-36.35%	51.84%	-	-
Horiz. %	10.12%	26.87%	7.62%	61.89%	96.65%	151.84%	100.00%	-
P/NAPS	3.44	3.26	5.17	0.65	0.58	0.50	0.40	43.08%
YoY %	5.52%	-36.94%	695.38%	12.07%	16.00%	25.00%	-	-
Horiz. %	860.00%	815.00%	1,292.50%	162.50%	145.00%	125.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	24/11/09	07/11/08	15/11/07	14/11/06	16/11/05	10/11/04	17/11/03	-
Price	5.39	3.12	7.45	3.66	2.50	1.94	1.49	-
P/RPS	2.43	1.15	4.49	0.66	0.49	0.40	0.35	38.07%
YoY %	111.30%	-74.39%	580.30%	34.69%	22.50%	14.29%	-	-
Horiz. %	694.29%	328.57%	1,282.86%	188.57%	140.00%	114.29%	100.00%	-
P/EPS	27.48	8.97	27.20	4.86	3.23	2.89	2.93	45.17%
YoY %	206.35%	-67.02%	459.67%	50.46%	11.76%	-1.37%	-	-
Horiz. %	937.88%	306.14%	928.33%	165.87%	110.24%	98.63%	100.00%	-
EY	3.64	11.15	3.68	20.57	31.00	34.64	34.18	-31.12%
YoY %	-67.35%	202.99%	-82.11%	-33.65%	-10.51%	1.35%	-	-
Horiz. %	10.65%	32.62%	10.77%	60.18%	90.70%	101.35%	100.00%	-
DY	1.48	5.50	0.94	8.34	14.00	22.28	12.57	-29.96%
YoY %	-73.09%	485.11%	-88.73%	-40.43%	-37.16%	77.25%	-	-
Horiz. %	11.77%	43.75%	7.48%	66.35%	111.38%	177.25%	100.00%	-
P/NAPS	3.57	2.42	6.37	0.73	0.61	0.52	0.49	39.19%
YoY %	47.52%	-62.01%	772.60%	19.67%	17.31%	6.12%	-	-
Horiz. %	728.57%	493.88%	1,300.00%	148.98%	124.49%	106.12%	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