[IOICORP] QoQ Annualized Quarter Result on 30-Jun-2007 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 7.87%
YoY- 78.78%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 13,473,738 13,159,764 12,490,964 8,952,727 8,547,937 8,278,340 7,613,544 46.25%
PBT 2,985,462 2,837,476 2,513,004 1,991,073 1,851,432 1,723,010 1,354,944 69.24%
Tax -643,833 -600,186 -548,852 -340,109 -361,832 -339,456 -242,300 91.72%
NP 2,341,629 2,237,290 1,964,152 1,650,964 1,489,600 1,383,554 1,112,644 64.15%
-
NP to SH 2,179,130 2,065,418 1,806,072 1,482,104 1,373,924 1,276,540 1,022,676 65.51%
-
Tax Rate 21.57% 21.15% 21.84% 17.08% 19.54% 19.70% 17.88% -
Total Cost 11,132,109 10,922,474 10,526,812 7,301,763 7,058,337 6,894,786 6,500,900 43.08%
-
Net Worth 8,247,544 8,055,736 7,167,924 7,616,282 6,967,582 6,868,618 6,319,091 19.41%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 566,007 847,972 - 429,951 571,447 852,488 - -
Div Payout % 25.97% 41.06% - 29.01% 41.59% 66.78% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 8,247,544 8,055,736 7,167,924 7,616,282 6,967,582 6,868,618 6,319,091 19.41%
NOSH 6,064,370 6,056,944 6,126,431 6,142,163 1,224,531 1,217,840 1,210,553 192.48%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 17.38% 17.00% 15.72% 18.44% 17.43% 16.71% 14.61% -
ROE 26.42% 25.64% 25.20% 19.46% 19.72% 18.59% 16.18% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 222.18 217.27 203.89 145.76 698.06 679.76 628.93 -49.99%
EPS 35.93 34.10 29.48 24.13 112.20 104.82 84.48 -43.41%
DPS 9.33 14.00 0.00 7.00 46.67 70.00 0.00 -
NAPS 1.36 1.33 1.17 1.24 5.69 5.64 5.22 -59.17%
Adjusted Per Share Value based on latest NOSH - 6,204,134
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 215.30 210.28 199.60 143.06 136.59 132.28 121.66 46.25%
EPS 34.82 33.00 28.86 23.68 21.95 20.40 16.34 65.52%
DPS 9.04 13.55 0.00 6.87 9.13 13.62 0.00 -
NAPS 1.3179 1.2872 1.1454 1.217 1.1134 1.0976 1.0097 19.41%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 7.10 7.75 6.05 5.20 4.42 3.68 3.24 -
P/RPS 3.20 3.57 2.97 3.57 0.63 0.54 0.52 235.44%
P/EPS 19.76 22.73 20.52 21.55 3.94 3.51 3.84 197.76%
EY 5.06 4.40 4.87 4.64 25.38 28.48 26.07 -66.44%
DY 1.31 1.81 0.00 1.35 10.56 19.02 0.00 -
P/NAPS 5.22 5.83 5.17 4.19 0.78 0.65 0.62 313.32%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 15/05/08 14/02/08 15/11/07 21/08/07 14/05/07 13/02/07 14/11/06 -
Price 7.45 8.15 7.45 4.92 5.45 3.92 3.66 -
P/RPS 3.35 3.75 3.65 3.38 0.78 0.58 0.58 221.57%
P/EPS 20.73 23.90 25.27 20.39 4.86 3.74 4.33 183.78%
EY 4.82 4.18 3.96 4.90 20.59 26.74 23.08 -64.76%
DY 1.25 1.72 0.00 1.42 8.56 17.86 0.00 -
P/NAPS 5.48 6.13 6.37 3.97 0.96 0.70 0.70 293.77%

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