[IOICORP] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Announcement Date
07-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -47.93%
YoY- -35.66%
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 14,600,474 15,304,024 16,763,224 18,619,088 14,665,369 13,473,738 13,159,764 7.17%
PBT 1,550,117 1,249,821 1,592,074 1,850,168 3,095,197 2,985,462 2,837,476 -33.19%
Tax -486,943 -499,988 -583,806 -563,744 -683,010 -643,833 -600,186 -13.02%
NP 1,063,174 749,833 1,008,268 1,286,424 2,412,187 2,341,629 2,237,290 -39.13%
-
NP to SH 983,517 661,930 918,172 1,162,000 2,231,632 2,179,130 2,065,418 -39.04%
-
Tax Rate 31.41% 40.00% 36.67% 30.47% 22.07% 21.57% 21.15% -
Total Cost 13,537,300 14,554,190 15,754,956 17,332,664 12,253,182 11,132,109 10,922,474 15.39%
-
Net Worth 8,284,739 7,573,937 7,760,033 7,679,200 8,478,385 8,247,544 8,055,736 1.88%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 473,413 473,371 355,421 - 1,029,518 566,007 847,972 -32.22%
Div Payout % 48.13% 71.51% 38.71% - 46.13% 25.97% 41.06% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 8,284,739 7,573,937 7,760,033 7,679,200 8,478,385 8,247,544 8,055,736 1.88%
NOSH 5,917,671 5,917,139 5,923,690 5,952,868 6,055,989 6,064,370 6,056,944 -1.54%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.28% 4.90% 6.01% 6.91% 16.45% 17.38% 17.00% -
ROE 11.87% 8.74% 11.83% 15.13% 26.32% 26.42% 25.64% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 246.73 258.64 282.99 312.78 242.16 222.18 217.27 8.85%
EPS 16.62 11.19 15.50 19.52 36.85 35.93 34.10 -38.09%
DPS 8.00 8.00 6.00 0.00 17.00 9.33 14.00 -31.16%
NAPS 1.40 1.28 1.31 1.29 1.40 1.36 1.33 3.48%
Adjusted Per Share Value based on latest NOSH - 5,952,868
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 233.31 244.55 267.86 297.52 234.34 215.30 210.28 7.18%
EPS 15.72 10.58 14.67 18.57 35.66 34.82 33.00 -39.03%
DPS 7.56 7.56 5.68 0.00 16.45 9.04 13.55 -32.25%
NAPS 1.3238 1.2103 1.24 1.2271 1.3548 1.3179 1.2872 1.88%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.72 3.80 3.56 4.20 7.45 7.10 7.75 -
P/RPS 1.91 1.47 1.26 1.34 3.08 3.20 3.57 -34.12%
P/EPS 28.40 33.97 22.97 21.52 20.22 19.76 22.73 16.02%
EY 3.52 2.94 4.35 4.65 4.95 5.06 4.40 -13.83%
DY 1.69 2.11 1.69 0.00 2.28 1.31 1.81 -4.47%
P/NAPS 3.37 2.97 2.72 3.26 5.32 5.22 5.83 -30.63%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 15/05/09 20/02/09 07/11/08 18/08/08 15/05/08 14/02/08 -
Price 5.09 4.44 3.72 3.12 4.78 7.45 8.15 -
P/RPS 2.06 1.72 1.31 1.00 1.97 3.35 3.75 -32.95%
P/EPS 30.63 39.69 24.00 15.98 12.97 20.73 23.90 18.00%
EY 3.27 2.52 4.17 6.26 7.71 4.82 4.18 -15.11%
DY 1.57 1.80 1.61 0.00 3.56 1.25 1.72 -5.90%
P/NAPS 3.64 3.47 2.84 2.42 3.41 5.48 6.13 -29.37%

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