[IOICORP] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -8.69%
YoY- -10.49%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 16,467,099 11,393,439 7,240,453 5,886,559 5,524,497 4,924,702 3,102,974 32.03%
PBT 2,472,496 2,548,306 1,421,551 1,177,280 1,214,420 932,422 768,565 21.47%
Tax -674,820 -470,474 -261,176 -254,088 -331,483 -369,794 -259,573 17.24%
NP 1,797,676 2,077,832 1,160,375 923,192 882,937 562,628 508,992 23.38%
-
NP to SH 1,658,009 1,876,543 1,065,007 790,317 882,937 562,628 478,992 22.96%
-
Tax Rate 27.29% 18.46% 18.37% 21.58% 27.30% 39.66% 33.77% -
Total Cost 14,669,423 9,315,607 6,080,078 4,963,367 4,641,560 4,362,074 2,593,982 33.44%
-
Net Worth 7,721,946 7,960,700 6,125,536 6,578,475 4,473,331 3,517,624 2,588,287 19.96%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 779,546 418,984 117,694 504,933 580,613 232,825 170,951 28.74%
Div Payout % 47.02% 22.33% 11.05% 63.89% 65.76% 41.38% 35.69% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 7,721,946 7,960,700 6,125,536 6,578,475 4,473,331 3,517,624 2,588,287 19.96%
NOSH 5,894,615 5,985,489 1,225,107 1,124,525 1,121,135 1,072,446 914,589 36.37%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 10.92% 18.24% 16.03% 15.68% 15.98% 11.42% 16.40% -
ROE 21.47% 23.57% 17.39% 12.01% 19.74% 15.99% 18.51% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 279.36 190.35 591.01 523.47 492.76 459.20 339.28 -3.18%
EPS 28.13 31.35 86.93 70.28 78.75 52.46 52.37 -9.83%
DPS 13.22 7.00 9.61 45.00 51.69 21.71 18.69 -5.60%
NAPS 1.31 1.33 5.00 5.85 3.99 3.28 2.83 -12.03%
Adjusted Per Share Value based on latest NOSH - 1,124,525
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 263.13 182.06 115.70 94.06 88.28 78.69 49.58 32.03%
EPS 26.49 29.99 17.02 12.63 14.11 8.99 7.65 22.97%
DPS 12.46 6.70 1.88 8.07 9.28 3.72 2.73 28.76%
NAPS 1.2339 1.2721 0.9788 1.0512 0.7148 0.5621 0.4136 19.96%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 3.56 7.75 3.68 2.48 1.90 1.54 1.11 -
P/RPS 1.27 4.07 0.62 0.47 0.39 0.34 0.33 25.15%
P/EPS 12.66 24.72 4.23 3.53 2.41 2.94 2.12 34.65%
EY 7.90 4.05 23.62 28.34 41.45 34.07 47.18 -25.73%
DY 3.71 0.90 2.61 18.15 27.21 14.10 16.84 -22.26%
P/NAPS 2.72 5.83 0.74 0.42 0.48 0.47 0.39 38.18%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/02/09 14/02/08 13/02/07 23/02/06 17/02/05 17/02/04 18/02/03 -
Price 3.72 8.15 3.92 2.76 1.75 1.58 1.18 -
P/RPS 1.33 4.28 0.66 0.53 0.36 0.34 0.35 24.89%
P/EPS 13.23 26.00 4.51 3.93 2.22 3.01 2.25 34.31%
EY 7.56 3.85 22.18 25.46 45.00 33.20 44.38 -25.52%
DY 3.56 0.86 2.45 16.30 29.54 13.74 15.84 -22.00%
P/NAPS 2.84 6.13 0.78 0.47 0.44 0.48 0.42 37.47%

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