[IOICORP] QoQ Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 2.41%
YoY- 50.57%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 15,304,024 16,763,224 18,619,088 14,665,369 13,473,738 13,159,764 12,490,964 14.48%
PBT 1,249,821 1,592,074 1,850,168 3,095,197 2,985,462 2,837,476 2,513,004 -37.20%
Tax -499,988 -583,806 -563,744 -683,010 -643,833 -600,186 -548,852 -6.02%
NP 749,833 1,008,268 1,286,424 2,412,187 2,341,629 2,237,290 1,964,152 -47.34%
-
NP to SH 661,930 918,172 1,162,000 2,231,632 2,179,130 2,065,418 1,806,072 -48.75%
-
Tax Rate 40.00% 36.67% 30.47% 22.07% 21.57% 21.15% 21.84% -
Total Cost 14,554,190 15,754,956 17,332,664 12,253,182 11,132,109 10,922,474 10,526,812 24.08%
-
Net Worth 7,573,937 7,760,033 7,679,200 8,478,385 8,247,544 8,055,736 7,167,924 3.73%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 473,371 355,421 - 1,029,518 566,007 847,972 - -
Div Payout % 71.51% 38.71% - 46.13% 25.97% 41.06% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 7,573,937 7,760,033 7,679,200 8,478,385 8,247,544 8,055,736 7,167,924 3.73%
NOSH 5,917,139 5,923,690 5,952,868 6,055,989 6,064,370 6,056,944 6,126,431 -2.28%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.90% 6.01% 6.91% 16.45% 17.38% 17.00% 15.72% -
ROE 8.74% 11.83% 15.13% 26.32% 26.42% 25.64% 25.20% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 258.64 282.99 312.78 242.16 222.18 217.27 203.89 17.16%
EPS 11.19 15.50 19.52 36.85 35.93 34.10 29.48 -47.54%
DPS 8.00 6.00 0.00 17.00 9.33 14.00 0.00 -
NAPS 1.28 1.31 1.29 1.40 1.36 1.33 1.17 6.16%
Adjusted Per Share Value based on latest NOSH - 6,027,083
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 244.55 267.86 297.52 234.34 215.30 210.28 199.60 14.48%
EPS 10.58 14.67 18.57 35.66 34.82 33.00 28.86 -48.74%
DPS 7.56 5.68 0.00 16.45 9.04 13.55 0.00 -
NAPS 1.2103 1.24 1.2271 1.3548 1.3179 1.2872 1.1454 3.73%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.80 3.56 4.20 7.45 7.10 7.75 6.05 -
P/RPS 1.47 1.26 1.34 3.08 3.20 3.57 2.97 -37.40%
P/EPS 33.97 22.97 21.52 20.22 19.76 22.73 20.52 39.89%
EY 2.94 4.35 4.65 4.95 5.06 4.40 4.87 -28.54%
DY 2.11 1.69 0.00 2.28 1.31 1.81 0.00 -
P/NAPS 2.97 2.72 3.26 5.32 5.22 5.83 5.17 -30.87%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/05/09 20/02/09 07/11/08 18/08/08 15/05/08 14/02/08 15/11/07 -
Price 4.44 3.72 3.12 4.78 7.45 8.15 7.45 -
P/RPS 1.72 1.31 1.00 1.97 3.35 3.75 3.65 -39.41%
P/EPS 39.69 24.00 15.98 12.97 20.73 23.90 25.27 35.08%
EY 2.52 4.17 6.26 7.71 4.82 4.18 3.96 -25.99%
DY 1.80 1.61 0.00 3.56 1.25 1.72 0.00 -
P/NAPS 3.47 2.84 2.42 3.41 5.48 6.13 6.37 -33.27%

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