[IOICORP] YoY TTM Result on 31-Dec-2004 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 17.06%
YoY- 56.93%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 11,393,439 7,240,453 5,886,559 5,524,497 4,924,702 3,102,974 1,611,115 38.52%
PBT 2,548,306 1,421,551 1,177,280 1,214,420 932,422 768,565 474,486 32.31%
Tax -470,474 -261,176 -254,088 -331,483 -369,794 -259,573 -155,728 20.22%
NP 2,077,832 1,160,375 923,192 882,937 562,628 508,992 318,758 36.65%
-
NP to SH 1,876,543 1,065,007 790,317 882,937 562,628 478,992 318,758 34.35%
-
Tax Rate 18.46% 18.37% 21.58% 27.30% 39.66% 33.77% 32.82% -
Total Cost 9,315,607 6,080,078 4,963,367 4,641,560 4,362,074 2,593,982 1,292,357 38.96%
-
Net Worth 7,960,700 6,125,536 6,578,475 4,473,331 3,517,624 2,588,287 2,500,556 21.27%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 418,984 117,694 504,933 580,613 232,825 170,951 113,500 24.30%
Div Payout % 22.33% 11.05% 63.89% 65.76% 41.38% 35.69% 35.61% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 7,960,700 6,125,536 6,578,475 4,473,331 3,517,624 2,588,287 2,500,556 21.27%
NOSH 5,985,489 1,225,107 1,124,525 1,121,135 1,072,446 914,589 841,938 38.64%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 18.24% 16.03% 15.68% 15.98% 11.42% 16.40% 19.78% -
ROE 23.57% 17.39% 12.01% 19.74% 15.99% 18.51% 12.75% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 190.35 591.01 523.47 492.76 459.20 339.28 191.36 -0.08%
EPS 31.35 86.93 70.28 78.75 52.46 52.37 37.86 -3.09%
DPS 7.00 9.61 45.00 51.69 21.71 18.69 13.50 -10.36%
NAPS 1.33 5.00 5.85 3.99 3.28 2.83 2.97 -12.52%
Adjusted Per Share Value based on latest NOSH - 1,121,135
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 183.72 116.75 94.92 89.08 79.41 50.04 25.98 38.52%
EPS 30.26 17.17 12.74 14.24 9.07 7.72 5.14 34.35%
DPS 6.76 1.90 8.14 9.36 3.75 2.76 1.83 24.31%
NAPS 1.2837 0.9877 1.0608 0.7213 0.5672 0.4174 0.4032 21.27%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 7.75 3.68 2.48 1.90 1.54 1.11 0.77 -
P/RPS 4.07 0.62 0.47 0.39 0.34 0.33 0.40 47.17%
P/EPS 24.72 4.23 3.53 2.41 2.94 2.12 2.03 51.65%
EY 4.05 23.62 28.34 41.45 34.07 47.18 49.17 -34.02%
DY 0.90 2.61 18.15 27.21 14.10 16.84 17.53 -39.02%
P/NAPS 5.83 0.74 0.42 0.48 0.47 0.39 0.26 67.88%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 14/02/08 13/02/07 23/02/06 17/02/05 17/02/04 18/02/03 21/02/02 -
Price 8.15 3.92 2.76 1.75 1.58 1.18 0.95 -
P/RPS 4.28 0.66 0.53 0.36 0.34 0.35 0.50 43.00%
P/EPS 26.00 4.51 3.93 2.22 3.01 2.25 2.51 47.61%
EY 3.85 22.18 25.46 45.00 33.20 44.38 39.85 -32.24%
DY 0.86 2.45 16.30 29.54 13.74 15.84 14.21 -37.32%
P/NAPS 6.13 0.78 0.47 0.44 0.48 0.42 0.32 63.53%

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