[IOICORP] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -19.93%
YoY- -11.65%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 16,978,004 13,697,012 12,554,559 16,467,099 11,393,439 7,240,453 5,886,559 19.29%
PBT 2,703,442 2,678,346 1,977,437 2,472,496 2,548,306 1,421,551 1,177,280 14.85%
Tax -614,349 -510,922 -454,385 -674,820 -470,474 -261,176 -254,088 15.84%
NP 2,089,093 2,167,424 1,523,052 1,797,676 2,077,832 1,160,375 923,192 14.57%
-
NP to SH 2,040,333 2,114,434 1,464,024 1,658,009 1,876,543 1,065,007 790,317 17.11%
-
Tax Rate 22.72% 19.08% 22.98% 27.29% 18.46% 18.37% 21.58% -
Total Cost 14,888,911 11,529,588 11,031,507 14,669,423 9,315,607 6,080,078 4,963,367 20.08%
-
Net Worth 12,144,648 11,043,089 9,810,454 7,721,946 7,960,700 6,125,536 6,578,475 10.75%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 1,027,132 1,148,994 715,305 779,546 418,984 117,694 504,933 12.55%
Div Payout % 50.34% 54.34% 48.86% 47.02% 22.33% 11.05% 63.89% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 12,144,648 11,043,089 9,810,454 7,721,946 7,960,700 6,125,536 6,578,475 10.75%
NOSH 6,425,739 6,383,288 5,981,984 5,894,615 5,985,489 1,225,107 1,124,525 33.69%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 12.30% 15.82% 12.13% 10.92% 18.24% 16.03% 15.68% -
ROE 16.80% 19.15% 14.92% 21.47% 23.57% 17.39% 12.01% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 264.22 214.58 209.87 279.36 190.35 591.01 523.47 -10.76%
EPS 31.75 33.12 24.47 28.13 31.35 86.93 70.28 -12.39%
DPS 16.00 18.00 12.00 13.22 7.00 9.61 45.00 -15.82%
NAPS 1.89 1.73 1.64 1.31 1.33 5.00 5.85 -17.15%
Adjusted Per Share Value based on latest NOSH - 5,894,615
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 271.30 218.87 200.61 263.13 182.06 115.70 94.06 19.29%
EPS 32.60 33.79 23.39 26.49 29.99 17.02 12.63 17.11%
DPS 16.41 18.36 11.43 12.46 6.70 1.88 8.07 12.55%
NAPS 1.9406 1.7646 1.5676 1.2339 1.2721 0.9788 1.0512 10.75%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 5.38 5.81 5.47 3.56 7.75 3.68 2.48 -
P/RPS 2.04 2.71 2.61 1.27 4.07 0.62 0.47 27.70%
P/EPS 16.94 17.54 22.35 12.66 24.72 4.23 3.53 29.85%
EY 5.90 5.70 4.47 7.90 4.05 23.62 28.34 -23.00%
DY 2.97 3.10 2.19 3.71 0.90 2.61 18.15 -26.03%
P/NAPS 2.85 3.36 3.34 2.72 5.83 0.74 0.42 37.57%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 16/02/11 10/02/10 20/02/09 14/02/08 13/02/07 23/02/06 -
Price 5.33 5.71 5.20 3.72 8.15 3.92 2.76 -
P/RPS 2.02 2.66 2.48 1.33 4.28 0.66 0.53 24.96%
P/EPS 16.79 17.24 21.25 13.23 26.00 4.51 3.93 27.36%
EY 5.96 5.80 4.71 7.56 3.85 22.18 25.46 -21.48%
DY 3.00 3.15 2.31 3.56 0.86 2.45 16.30 -24.56%
P/NAPS 2.82 3.30 3.17 2.84 6.13 0.78 0.47 34.78%

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