[IOICORP] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

17-Feb-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

31-Dec-2004 [#2]

Profit Trend

QoQ- 22.35%

YoY- 54.51%

Quarter Report

quarterly report 0412.xls

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Annualized Quarter Result
Revenue	5,359,340	6,072,507	6,231,330	6,388,666	6,856,820	4,993,454	5,028,208	4.33%
YoY %	-11.74%	-2.55%	-2.46%	-6.83%	37.32%	-0.69%	-	-
Horiz. %	106.59%	120.77%	123.93%	127.06%	136.37%	99.31%	100.00%	-
PBT	903,876	1,220,854	1,214,092	1,272,802	1,284,124	1,112,045	1,042,446	-9.06%
YoY %	-25.96%	0.56%	-4.61%	-0.88%	15.47%	6.68%	-	-
Horiz. %	86.71%	117.11%	116.47%	122.10%	123.18%	106.68%	100.00%	-
Tax	-51,868	-134,341	-294,893	-244,466	-443,660	-410,495	-398,457	-74.28%
YoY %	61.39%	54.44%	-20.63%	44.90%	-8.08%	-3.02%	-	-
Horiz. %	13.02%	33.72%	74.01%	61.35%	111.34%	103.02%	100.00%	-
NP	852,008	1,086,513	919,198	1,028,336	840,464	701,550	643,989	20.49%
YoY %	-21.58%	18.20%	-10.61%	22.35%	19.80%	8.94%	-	-
Horiz. %	132.30%	168.72%	142.74%	159.68%	130.51%	108.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	693,696	902,220	919,198	1,028,336	840,464	701,550	643,989	5.07%
YoY %	-23.11%	-1.85%	-10.61%	22.35%	19.80%	8.94%	-	-
Horiz. %	107.72%	140.10%	142.74%	159.68%	130.51%	108.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.74%	11.00%	24.29%	19.21%	34.55%	36.91%	38.22%	-
YoY %	-47.82%	-54.71%	26.44%	-44.40%	-6.39%	-3.43%	-	-
Horiz. %	15.02%	28.78%	63.55%	50.26%	90.40%	96.57%	100.00%	-
Total Cost	4,507,332	4,985,994	5,312,132	5,360,330	6,016,356	4,291,904	4,384,218	1.86%
YoY %	-9.60%	-6.14%	-0.90%	-10.90%	40.18%	-2.11%	-	-
Horiz. %	102.81%	113.73%	121.16%	122.26%	137.23%	97.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,600,816	4,868,697	4,490,724	4,475,415	4,220,278	3,899,320	3,598,128	17.78%
YoY %	-5.50%	8.42%	0.34%	6.05%	8.23%	8.37%	-	-
Horiz. %	127.87%	135.31%	124.81%	124.38%	117.29%	108.37%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	-	391,734	918,153	448,663	839,117	273,061	172,883	-
YoY %	-	-57.33%	104.64%	-46.53%	207.30%	57.95%	-	-
Horiz. %	-	226.59%	531.08%	259.52%	485.37%	157.95%	100.00%	-
Div Payout %	-	43.42%	99.89%	43.63%	99.84%	38.92%	26.85%	-
YoY %	-	-56.53%	128.95%	-56.30%	156.53%	44.95%	-	-
Horiz. %	-	161.71%	372.03%	162.50%	371.84%	144.95%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	4,600,816	4,868,697	4,490,724	4,475,415	4,220,278	3,899,320	3,598,128	17.78%
YoY %	-5.50%	8.42%	0.34%	6.05%	8.23%	8.37%	-	-
Horiz. %	127.87%	135.31%	124.81%	124.38%	117.29%	108.37%	100.00%	-
NOSH	1,116,703	1,119,240	1,119,881	1,121,657	1,122,414	1,092,246	1,080,518	2.21%
YoY %	-0.23%	-0.06%	-0.16%	-0.07%	2.76%	1.09%	-	-
Horiz. %	103.35%	103.58%	103.64%	103.81%	103.88%	101.09%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	15.90%	17.89%	14.75%	16.10%	12.26%	14.05%	12.81%	-
YoY %	-11.12%	21.29%	-8.39%	31.32%	-12.74%	9.68%	-	-
Horiz. %	124.12%	139.66%	115.14%	125.68%	95.71%	109.68%	100.00%	-
ROE	15.08%	18.53%	20.47%	22.98%	19.91%	17.99%	17.90%	-
YoY %	-18.62%	-9.48%	-10.92%	15.42%	10.67%	0.50%	-	-
Horiz. %	84.25%	103.52%	114.36%	128.38%	111.23%	100.50%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	479.93	542.56	556.43	569.57	610.90	457.17	465.35	2.07%
YoY %	-11.54%	-2.49%	-2.31%	-6.77%	33.63%	-1.76%	-	-
Horiz. %	103.13%	116.59%	119.57%	122.40%	131.28%	98.24%	100.00%	-
EPS	62.12	80.61	82.08	91.68	74.88	64.23	59.60	2.79%
YoY %	-22.94%	-1.79%	-10.47%	22.44%	16.58%	7.77%	-	-
Horiz. %	104.23%	135.25%	137.72%	153.83%	125.64%	107.77%	100.00%	-
DPS	0.00	35.00	81.99	40.00	74.76	25.00	16.00	-
YoY %	0.00%	-57.31%	104.97%	-46.50%	199.04%	56.25%	-	-
Horiz. %	0.00%	218.75%	512.44%	250.00%	467.25%	156.25%	100.00%	-
NAPS	4.12	4.35	4.01	3.99	3.76	3.57	3.33	15.23%
YoY %	-5.29%	8.48%	0.50%	6.12%	5.32%	7.21%	-	-
Horiz. %	123.72%	130.63%	120.42%	119.82%	112.91%	107.21%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,121,135
RPS	86.42	97.92	100.48	103.02	110.57	80.52	81.08	4.33%
YoY %	-11.74%	-2.55%	-2.47%	-6.83%	37.32%	-0.69%	-	-
Horiz. %	106.59%	120.77%	123.93%	127.06%	136.37%	99.31%	100.00%	-
EPS	11.19	14.55	14.82	16.58	13.55	11.31	10.38	5.13%
YoY %	-23.09%	-1.82%	-10.62%	22.36%	19.81%	8.96%	-	-
Horiz. %	107.80%	140.17%	142.77%	159.73%	130.54%	108.96%	100.00%	-
DPS	0.00	6.32	14.81	7.23	13.53	4.40	2.79	-
YoY %	0.00%	-57.33%	104.84%	-46.56%	207.50%	57.71%	-	-
Horiz. %	0.00%	226.52%	530.82%	259.14%	484.95%	157.71%	100.00%	-
NAPS	0.7419	0.7851	0.7241	0.7217	0.6805	0.6288	0.5802	17.79%
YoY %	-5.50%	8.42%	0.33%	6.05%	8.22%	8.38%	-	-
Horiz. %	127.87%	135.32%	124.80%	124.39%	117.29%	108.38%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	2.38	2.10	1.79	1.90	1.87	1.63	2.16	-
P/RPS	0.50	0.39	0.32	0.33	0.31	0.36	0.46	5.71%
YoY %	28.21%	21.88%	-3.03%	6.45%	-13.89%	-21.74%	-	-
Horiz. %	108.70%	84.78%	69.57%	71.74%	67.39%	78.26%	100.00%	-
P/EPS	3.83	2.61	2.18	2.07	2.50	2.54	3.62	3.82%
YoY %	46.74%	19.72%	5.31%	-17.20%	-1.57%	-29.83%	-	-
Horiz. %	105.80%	72.10%	60.22%	57.18%	69.06%	70.17%	100.00%	-
EY	26.10	38.39	45.85	48.25	40.04	39.40	27.59	-3.63%
YoY %	-32.01%	-16.27%	-4.97%	20.50%	1.62%	42.81%	-	-
Horiz. %	94.60%	139.14%	166.18%	174.88%	145.13%	142.81%	100.00%	-
DY	0.00	16.67	45.80	21.05	39.98	15.34	7.41	-
YoY %	0.00%	-63.60%	117.58%	-47.35%	160.63%	107.02%	-	-
Horiz. %	0.00%	224.97%	618.08%	284.08%	539.54%	207.02%	100.00%	-
P/NAPS	0.58	0.48	0.45	0.48	0.50	0.46	0.65	-7.30%
YoY %	20.83%	6.67%	-6.25%	-4.00%	8.70%	-29.23%	-	-
Horiz. %	89.23%	73.85%	69.23%	73.85%	76.92%	70.77%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	16/11/05	16/08/05	16/05/05	17/02/05	10/11/04	16/08/04	14/05/04	-
Price	2.50	2.24	1.85	1.75	1.94	1.55	1.66	-
P/RPS	0.52	0.41	0.33	0.31	0.32	0.34	0.36	27.75%
YoY %	26.83%	24.24%	6.45%	-3.12%	-5.88%	-5.56%	-	-
Horiz. %	144.44%	113.89%	91.67%	86.11%	88.89%	94.44%	100.00%	-
P/EPS	4.02	2.78	2.25	1.91	2.59	2.41	2.79	27.54%
YoY %	44.60%	23.56%	17.80%	-26.25%	7.47%	-13.62%	-	-
Horiz. %	144.09%	99.64%	80.65%	68.46%	92.83%	86.38%	100.00%	-
EY	24.85	35.99	44.37	52.39	38.60	41.44	35.90	-21.73%
YoY %	-30.95%	-18.89%	-15.31%	35.73%	-6.85%	15.43%	-	-
Horiz. %	69.22%	100.25%	123.59%	145.93%	107.52%	115.43%	100.00%	-
DY	0.00	15.63	44.32	22.86	38.54	16.13	9.64	-
YoY %	0.00%	-64.73%	93.88%	-40.69%	138.93%	67.32%	-	-
Horiz. %	0.00%	162.14%	459.75%	237.14%	399.79%	167.32%	100.00%	-
P/NAPS	0.61	0.51	0.46	0.44	0.52	0.43	0.50	14.16%
YoY %	19.61%	10.87%	4.55%	-15.38%	20.93%	-14.00%	-	-
Horiz. %	122.00%	102.00%	92.00%	88.00%	104.00%	86.00%	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