[IOICORP] YoY TTM Result on 31-Mar-2006 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

23-Jun-2006

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

31-Mar-2006 [#3]

Profit Trend

QoQ- 5.01%

YoY- -8.6%

Quarter Report

quarterly report 0603.xls

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	16,038,083	12,647,078	8,060,043	5,859,587	5,895,796	4,909,046	3,575,886	28.38%
YoY %	26.81%	56.91%	37.55%	-0.61%	20.10%	37.28%	-	-
Horiz. %	448.51%	353.68%	225.40%	163.86%	164.88%	137.28%	100.00%	-
PBT	1,793,466	2,841,596	1,666,402	1,185,330	1,240,779	1,020,437	754,751	15.50%
YoY %	-36.89%	70.52%	40.59%	-4.47%	21.59%	35.20%	-	-
Horiz. %	237.62%	376.49%	220.79%	157.05%	164.40%	135.20%	100.00%	-
Tax	-575,126	-551,610	-319,569	-198,404	-332,822	-394,055	-263,055	13.91%
YoY %	-4.26%	-72.61%	-61.07%	40.39%	15.54%	-49.80%	-	-
Horiz. %	218.63%	209.69%	121.48%	75.42%	126.52%	149.80%	100.00%	-
NP	1,218,340	2,289,986	1,346,833	986,926	907,957	626,382	491,696	16.31%
YoY %	-46.80%	70.03%	36.47%	8.70%	44.95%	27.39%	-	-
Horiz. %	247.78%	465.73%	273.92%	200.72%	184.66%	127.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,093,732	2,086,009	1,242,351	829,915	907,957	626,382	461,696	15.44%
YoY %	-47.57%	67.91%	49.70%	-8.60%	44.95%	35.67%	-	-
Horiz. %	236.89%	451.81%	269.08%	179.75%	196.66%	135.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.07%	19.41%	19.18%	16.74%	26.82%	38.62%	34.85%	-
YoY %	65.22%	1.20%	14.58%	-37.58%	-30.55%	10.82%	-	-
Horiz. %	92.02%	55.70%	55.04%	48.03%	76.96%	110.82%	100.00%	-
Total Cost	14,819,743	10,357,092	6,713,210	4,872,661	4,987,839	4,282,664	3,084,190	29.87%
YoY %	43.09%	54.28%	37.77%	-2.31%	16.47%	38.86%	-	-
Horiz. %	480.51%	335.81%	217.67%	157.99%	161.72%	138.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,591,009	8,273,296	6,189,599	4,586,625	4,475,645	3,744,031	2,742,453	18.47%
YoY %	-8.25%	33.66%	34.95%	2.48%	19.54%	36.52%	-	-
Horiz. %	276.80%	301.68%	225.70%	167.25%	163.20%	136.52%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	957,461	418,984	117,694	504,933	755,733	232,825	170,951	33.22%
YoY %	128.52%	255.99%	-76.69%	-33.19%	224.59%	36.19%	-	-
Horiz. %	560.08%	245.09%	68.85%	295.37%	442.08%	136.19%	100.00%	-
Div Payout %	87.54%	20.09%	9.47%	60.84%	83.23%	37.17%	37.03%	-
YoY %	335.74%	112.14%	-84.43%	-26.90%	123.92%	0.38%	-	-
Horiz. %	236.40%	54.25%	25.57%	164.30%	224.76%	100.38%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	7,591,009	8,273,296	6,189,599	4,586,625	4,475,645	3,744,031	2,742,453	18.47%
YoY %	-8.25%	33.66%	34.95%	2.48%	19.54%	36.52%	-	-
Horiz. %	276.80%	301.68%	225.70%	167.25%	163.20%	136.52%	100.00%	-
NOSH	5,930,476	6,083,306	1,237,919	1,146,656	1,116,121	1,124,333	929,645	36.14%
YoY %	-2.51%	391.41%	7.96%	2.74%	-0.73%	20.94%	-	-
Horiz. %	637.93%	654.37%	133.16%	123.34%	120.06%	120.94%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	7.60%	18.11%	16.71%	16.84%	15.40%	12.76%	13.75%	-
YoY %	-58.03%	8.38%	-0.77%	9.35%	20.69%	-7.20%	-	-
Horiz. %	55.27%	131.71%	121.53%	122.47%	112.00%	92.80%	100.00%	-
ROE	14.41%	25.21%	20.07%	18.09%	20.29%	16.73%	16.84%	-
YoY %	-42.84%	25.61%	10.95%	-10.84%	21.28%	-0.65%	-	-
Horiz. %	85.57%	149.70%	119.18%	107.42%	120.49%	99.35%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	270.44	207.90	651.10	511.02	528.24	436.62	384.65	-5.69%
YoY %	30.08%	-68.07%	27.41%	-3.26%	20.98%	13.51%	-	-
Horiz. %	70.31%	54.05%	169.27%	132.85%	137.33%	113.51%	100.00%	-
EPS	18.44	34.29	100.36	72.38	81.35	55.71	49.66	-15.20%
YoY %	-46.22%	-65.83%	38.66%	-11.03%	46.02%	12.18%	-	-
Horiz. %	37.13%	69.05%	202.09%	145.75%	163.81%	112.18%	100.00%	-
DPS	16.00	7.00	9.51	44.04	67.38	20.71	18.39	-2.29%
YoY %	128.57%	-26.39%	-78.41%	-34.64%	225.35%	12.62%	-	-
Horiz. %	87.00%	38.06%	51.71%	239.48%	366.39%	112.62%	100.00%	-
NAPS	1.28	1.36	5.00	4.00	4.01	3.33	2.95	-12.97%
YoY %	-5.88%	-72.80%	25.00%	-0.25%	20.42%	12.88%	-	-
Horiz. %	43.39%	46.10%	169.49%	135.59%	135.93%	112.88%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,146,656
RPS	258.61	203.93	129.97	94.49	95.07	79.16	57.66	28.38%
YoY %	26.81%	56.91%	37.55%	-0.61%	20.10%	37.29%	-	-
Horiz. %	448.51%	353.68%	225.41%	163.87%	164.88%	137.29%	100.00%	-
EPS	17.64	33.64	20.03	13.38	14.64	10.10	7.44	15.45%
YoY %	-47.56%	67.95%	49.70%	-8.61%	44.95%	35.75%	-	-
Horiz. %	237.10%	452.15%	269.22%	179.84%	196.77%	135.75%	100.00%	-
DPS	15.44	6.76	1.90	8.14	12.19	3.75	2.76	33.20%
YoY %	128.40%	255.79%	-76.66%	-33.22%	225.07%	35.87%	-	-
Horiz. %	559.42%	244.93%	68.84%	294.93%	441.67%	135.87%	100.00%	-
NAPS	1.224	1.3341	0.9981	0.7396	0.7217	0.6037	0.4422	18.47%
YoY %	-8.25%	33.66%	34.95%	2.48%	19.55%	36.52%	-	-
Horiz. %	276.80%	301.70%	225.71%	167.25%	163.21%	136.52%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	3.80	7.10	4.42	2.66	1.79	2.16	0.98	-
P/RPS	1.41	3.42	0.68	0.52	0.34	0.49	0.25	33.38%
YoY %	-58.77%	402.94%	30.77%	52.94%	-30.61%	96.00%	-	-
Horiz. %	564.00%	1,368.00%	272.00%	208.00%	136.00%	196.00%	100.00%	-
P/EPS	20.60	20.71	4.40	3.68	2.20	3.88	1.97	47.82%
YoY %	-0.53%	370.68%	19.57%	67.27%	-43.30%	96.95%	-	-
Horiz. %	1,045.69%	1,051.27%	223.35%	186.80%	111.68%	196.95%	100.00%	-
EY	4.85	4.83	22.71	27.21	45.45	25.79	50.68	-32.34%
YoY %	0.41%	-78.73%	-16.54%	-40.13%	76.23%	-49.11%	-	-
Horiz. %	9.57%	9.53%	44.81%	53.69%	89.68%	50.89%	100.00%	-
DY	4.21	0.99	2.15	16.55	37.64	9.59	18.76	-22.02%
YoY %	325.25%	-53.95%	-87.01%	-56.03%	292.49%	-48.88%	-	-
Horiz. %	22.44%	5.28%	11.46%	88.22%	200.64%	51.12%	100.00%	-
P/NAPS	2.97	5.22	0.88	0.67	0.45	0.65	0.33	44.17%
YoY %	-43.10%	493.18%	31.34%	48.89%	-30.77%	96.97%	-	-
Horiz. %	900.00%	1,581.82%	266.67%	203.03%	136.36%	196.97%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	15/05/09	15/05/08	14/05/07	23/06/06	16/05/05	14/05/04	16/05/03	-
Price	4.44	7.45	5.45	2.80	1.85	1.66	1.01	-
P/RPS	1.64	3.58	0.84	0.55	0.35	0.38	0.26	35.89%
YoY %	-54.19%	326.19%	52.73%	57.14%	-7.89%	46.15%	-	-
Horiz. %	630.77%	1,376.92%	323.08%	211.54%	134.62%	146.15%	100.00%	-
P/EPS	24.07	21.73	5.43	3.87	2.27	2.98	2.03	50.95%
YoY %	10.77%	300.18%	40.31%	70.48%	-23.83%	46.80%	-	-
Horiz. %	1,185.71%	1,070.44%	267.49%	190.64%	111.82%	146.80%	100.00%	-
EY	4.15	4.60	18.41	25.85	43.97	33.56	49.17	-33.74%
YoY %	-9.78%	-75.01%	-28.78%	-41.21%	31.02%	-31.75%	-	-
Horiz. %	8.44%	9.36%	37.44%	52.57%	89.42%	68.25%	100.00%	-
DY	3.60	0.94	1.74	15.73	36.42	12.47	18.21	-23.65%
YoY %	282.98%	-45.98%	-88.94%	-56.81%	192.06%	-31.52%	-	-
Horiz. %	19.77%	5.16%	9.56%	86.38%	200.00%	68.48%	100.00%	-
P/NAPS	3.47	5.48	1.09	0.70	0.46	0.50	0.34	47.22%
YoY %	-36.68%	402.75%	55.71%	52.17%	-8.00%	47.06%	-	-
Horiz. %	1,020.59%	1,611.76%	320.59%	205.88%	135.29%	147.06%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos