[IOICORP] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 24.82%
YoY- 58.67%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 12,490,964 8,952,727 8,547,937 8,278,340 7,613,544 6,109,668 5,947,437 63.92%
PBT 2,513,004 1,991,073 1,851,432 1,723,010 1,354,944 1,152,873 1,166,726 66.70%
Tax -548,852 -340,109 -361,832 -339,456 -242,300 -196,158 -197,284 97.68%
NP 1,964,152 1,650,964 1,489,600 1,383,554 1,112,644 956,715 969,442 60.04%
-
NP to SH 1,806,072 1,482,104 1,373,924 1,276,540 1,022,676 829,002 822,792 68.81%
-
Tax Rate 21.84% 17.08% 19.54% 19.70% 17.88% 17.01% 16.91% -
Total Cost 10,526,812 7,301,763 7,058,337 6,894,786 6,500,900 5,152,953 4,977,994 64.67%
-
Net Worth 7,167,924 7,616,282 6,967,582 6,868,618 6,319,091 1,142,415 4,516,268 36.02%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 429,951 571,447 852,488 - 99,390 451,626 -
Div Payout % - 29.01% 41.59% 66.78% - 11.99% 54.89% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 7,167,924 7,616,282 6,967,582 6,868,618 6,319,091 1,142,415 4,516,268 36.02%
NOSH 6,126,431 6,142,163 1,224,531 1,217,840 1,210,553 1,142,415 1,129,067 208.46%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 15.72% 18.44% 17.43% 16.71% 14.61% 15.66% 16.30% -
ROE 25.20% 19.46% 19.72% 18.59% 16.18% 72.57% 18.22% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 203.89 145.76 698.06 679.76 628.93 534.80 526.76 -46.85%
EPS 29.48 24.13 112.20 104.82 84.48 14.51 72.87 -45.27%
DPS 0.00 7.00 46.67 70.00 0.00 8.70 40.00 -
NAPS 1.17 1.24 5.69 5.64 5.22 1.00 4.00 -55.90%
Adjusted Per Share Value based on latest NOSH - 1,225,107
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 199.60 143.06 136.59 132.28 121.66 97.63 95.04 63.92%
EPS 28.86 23.68 21.95 20.40 16.34 13.25 13.15 68.80%
DPS 0.00 6.87 9.13 13.62 0.00 1.59 7.22 -
NAPS 1.1454 1.217 1.1134 1.0976 1.0097 0.1825 0.7217 36.02%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.05 5.20 4.42 3.68 3.24 2.86 2.66 -
P/RPS 2.97 3.57 0.63 0.54 0.52 0.53 0.50 227.63%
P/EPS 20.52 21.55 3.94 3.51 3.84 3.94 3.65 215.83%
EY 4.87 4.64 25.38 28.48 26.07 25.37 27.40 -68.35%
DY 0.00 1.35 10.56 19.02 0.00 3.04 15.04 -
P/NAPS 5.17 4.19 0.78 0.65 0.62 2.86 0.67 290.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 21/08/07 14/05/07 13/02/07 14/11/06 16/08/06 23/06/06 -
Price 7.45 4.92 5.45 3.92 3.66 3.32 2.80 -
P/RPS 3.65 3.38 0.78 0.58 0.58 0.62 0.53 261.54%
P/EPS 25.27 20.39 4.86 3.74 4.33 4.58 3.84 250.76%
EY 3.96 4.90 20.59 26.74 23.08 21.86 26.03 -71.46%
DY 0.00 1.42 8.56 17.86 0.00 2.62 14.29 -
P/NAPS 6.37 3.97 0.96 0.70 0.70 3.32 0.70 335.28%

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