[IOICORP] YoY TTM Result on 31-Dec-2007 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 11.84%
YoY- 76.2%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 13,697,012 12,554,559 16,467,099 11,393,439 7,240,453 5,886,559 5,524,497 16.33%
PBT 2,678,346 1,977,437 2,472,496 2,548,306 1,421,551 1,177,280 1,214,420 14.08%
Tax -510,922 -454,385 -674,820 -470,474 -261,176 -254,088 -331,483 7.47%
NP 2,167,424 1,523,052 1,797,676 2,077,832 1,160,375 923,192 882,937 16.13%
-
NP to SH 2,114,434 1,464,024 1,658,009 1,876,543 1,065,007 790,317 882,937 15.65%
-
Tax Rate 19.08% 22.98% 27.29% 18.46% 18.37% 21.58% 27.30% -
Total Cost 11,529,588 11,031,507 14,669,423 9,315,607 6,080,078 4,963,367 4,641,560 16.36%
-
Net Worth 11,043,089 9,810,454 7,721,946 7,960,700 6,125,536 6,578,475 4,473,331 16.24%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 1,148,994 715,305 779,546 418,984 117,694 504,933 580,613 12.04%
Div Payout % 54.34% 48.86% 47.02% 22.33% 11.05% 63.89% 65.76% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 11,043,089 9,810,454 7,721,946 7,960,700 6,125,536 6,578,475 4,473,331 16.24%
NOSH 6,383,288 5,981,984 5,894,615 5,985,489 1,225,107 1,124,525 1,121,135 33.61%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 15.82% 12.13% 10.92% 18.24% 16.03% 15.68% 15.98% -
ROE 19.15% 14.92% 21.47% 23.57% 17.39% 12.01% 19.74% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 214.58 209.87 279.36 190.35 591.01 523.47 492.76 -12.93%
EPS 33.12 24.47 28.13 31.35 86.93 70.28 78.75 -13.43%
DPS 18.00 12.00 13.22 7.00 9.61 45.00 51.69 -16.11%
NAPS 1.73 1.64 1.31 1.33 5.00 5.85 3.99 -12.99%
Adjusted Per Share Value based on latest NOSH - 5,985,489
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 220.86 202.44 265.53 183.72 116.75 94.92 89.08 16.33%
EPS 34.10 23.61 26.74 30.26 17.17 12.74 14.24 15.65%
DPS 18.53 11.53 12.57 6.76 1.90 8.14 9.36 12.04%
NAPS 1.7807 1.5819 1.2452 1.2837 0.9877 1.0608 0.7213 16.24%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 5.81 5.47 3.56 7.75 3.68 2.48 1.90 -
P/RPS 2.71 2.61 1.27 4.07 0.62 0.47 0.39 38.11%
P/EPS 17.54 22.35 12.66 24.72 4.23 3.53 2.41 39.18%
EY 5.70 4.47 7.90 4.05 23.62 28.34 41.45 -28.14%
DY 3.10 2.19 3.71 0.90 2.61 18.15 27.21 -30.36%
P/NAPS 3.36 3.34 2.72 5.83 0.74 0.42 0.48 38.28%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/02/11 10/02/10 20/02/09 14/02/08 13/02/07 23/02/06 17/02/05 -
Price 5.71 5.20 3.72 8.15 3.92 2.76 1.75 -
P/RPS 2.66 2.48 1.33 4.28 0.66 0.53 0.36 39.53%
P/EPS 17.24 21.25 13.23 26.00 4.51 3.93 2.22 40.70%
EY 5.80 4.71 7.56 3.85 22.18 25.46 45.00 -28.91%
DY 3.15 2.31 3.56 0.86 2.45 16.30 29.54 -31.12%
P/NAPS 3.30 3.17 2.84 6.13 0.78 0.47 0.44 39.88%

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