[IOICORP] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 5.76%
YoY- 17.46%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Revenue 7,240,453 5,886,559 5,524,497 4,924,702 3,102,974 1,611,115 1,304,484 33.02%
PBT 1,421,551 1,177,280 1,214,420 932,422 768,565 474,486 452,079 21.01%
Tax -261,176 -254,088 -331,483 -369,794 -259,573 -155,728 -189,363 5.49%
NP 1,160,375 923,192 882,937 562,628 508,992 318,758 262,716 28.06%
-
NP to SH 1,065,007 790,317 882,937 562,628 478,992 318,758 262,716 26.24%
-
Tax Rate 18.37% 21.58% 27.30% 39.66% 33.77% 32.82% 41.89% -
Total Cost 6,080,078 4,963,367 4,641,560 4,362,074 2,593,982 1,292,357 1,041,768 34.14%
-
Net Worth 6,125,536 6,578,475 4,473,331 3,517,624 2,588,287 2,500,556 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Div 117,694 504,933 580,613 232,825 170,951 113,500 84,138 5.74%
Div Payout % 11.05% 63.89% 65.76% 41.38% 35.69% 35.61% 32.03% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Net Worth 6,125,536 6,578,475 4,473,331 3,517,624 2,588,287 2,500,556 0 -
NOSH 1,225,107 1,124,525 1,121,135 1,072,446 914,589 841,938 842,393 6.43%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
NP Margin 16.03% 15.68% 15.98% 11.42% 16.40% 19.78% 20.14% -
ROE 17.39% 12.01% 19.74% 15.99% 18.51% 12.75% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
RPS 591.01 523.47 492.76 459.20 339.28 191.36 154.85 24.98%
EPS 86.93 70.28 78.75 52.46 52.37 37.86 31.19 18.61%
DPS 9.61 45.00 51.69 21.71 18.69 13.50 10.00 -0.66%
NAPS 5.00 5.85 3.99 3.28 2.83 2.97 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,072,446
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
RPS 116.75 94.92 89.08 79.41 50.04 25.98 21.03 33.03%
EPS 17.17 12.74 14.24 9.07 7.72 5.14 4.24 26.22%
DPS 1.90 8.14 9.36 3.75 2.76 1.83 1.36 5.72%
NAPS 0.9877 1.0608 0.7213 0.5672 0.4174 0.4032 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 3.68 2.48 1.90 1.54 1.11 0.77 0.51 -
P/RPS 0.62 0.47 0.39 0.34 0.33 0.40 0.33 11.07%
P/EPS 4.23 3.53 2.41 2.94 2.12 2.03 1.64 17.09%
EY 23.62 28.34 41.45 34.07 47.18 49.17 61.15 -14.64%
DY 2.61 18.15 27.21 14.10 16.84 17.53 19.61 -28.52%
P/NAPS 0.74 0.42 0.48 0.47 0.39 0.26 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 CAGR
Date 13/02/07 23/02/06 17/02/05 17/02/04 18/02/03 21/02/02 - -
Price 3.92 2.76 1.75 1.58 1.18 0.95 0.00 -
P/RPS 0.66 0.53 0.36 0.34 0.35 0.50 0.00 -
P/EPS 4.51 3.93 2.22 3.01 2.25 2.51 0.00 -
EY 22.18 25.46 45.00 33.20 44.38 39.85 0.00 -
DY 2.45 16.30 29.54 13.74 15.84 14.21 0.00 -
P/NAPS 0.78 0.47 0.44 0.48 0.42 0.32 0.00 -

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
Post a Comment