[IOICORP] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 14.36%
YoY- 61.8%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 18,619,088 14,665,369 13,473,738 13,159,764 12,490,964 8,952,727 8,547,937 67.79%
PBT 1,850,168 3,095,197 2,985,462 2,837,476 2,513,004 1,991,073 1,851,432 -0.04%
Tax -563,744 -683,010 -643,833 -600,186 -548,852 -340,109 -361,832 34.28%
NP 1,286,424 2,412,187 2,341,629 2,237,290 1,964,152 1,650,964 1,489,600 -9.28%
-
NP to SH 1,162,000 2,231,632 2,179,130 2,065,418 1,806,072 1,482,104 1,373,924 -10.54%
-
Tax Rate 30.47% 22.07% 21.57% 21.15% 21.84% 17.08% 19.54% -
Total Cost 17,332,664 12,253,182 11,132,109 10,922,474 10,526,812 7,301,763 7,058,337 81.71%
-
Net Worth 7,679,200 8,478,385 8,247,544 8,055,736 7,167,924 7,616,282 6,967,582 6.67%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 1,029,518 566,007 847,972 - 429,951 571,447 -
Div Payout % - 46.13% 25.97% 41.06% - 29.01% 41.59% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 7,679,200 8,478,385 8,247,544 8,055,736 7,167,924 7,616,282 6,967,582 6.67%
NOSH 5,952,868 6,055,989 6,064,370 6,056,944 6,126,431 6,142,163 1,224,531 186.14%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.91% 16.45% 17.38% 17.00% 15.72% 18.44% 17.43% -
ROE 15.13% 26.32% 26.42% 25.64% 25.20% 19.46% 19.72% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 312.78 242.16 222.18 217.27 203.89 145.76 698.06 -41.35%
EPS 19.52 36.85 35.93 34.10 29.48 24.13 112.20 -68.73%
DPS 0.00 17.00 9.33 14.00 0.00 7.00 46.67 -
NAPS 1.29 1.40 1.36 1.33 1.17 1.24 5.69 -62.71%
Adjusted Per Share Value based on latest NOSH - 5,985,489
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 297.52 234.34 215.30 210.28 199.60 143.06 136.59 67.79%
EPS 18.57 35.66 34.82 33.00 28.86 23.68 21.95 -10.52%
DPS 0.00 16.45 9.04 13.55 0.00 6.87 9.13 -
NAPS 1.2271 1.3548 1.3179 1.2872 1.1454 1.217 1.1134 6.67%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 4.20 7.45 7.10 7.75 6.05 5.20 4.42 -
P/RPS 1.34 3.08 3.20 3.57 2.97 3.57 0.63 65.16%
P/EPS 21.52 20.22 19.76 22.73 20.52 21.55 3.94 209.18%
EY 4.65 4.95 5.06 4.40 4.87 4.64 25.38 -67.64%
DY 0.00 2.28 1.31 1.81 0.00 1.35 10.56 -
P/NAPS 3.26 5.32 5.22 5.83 5.17 4.19 0.78 158.79%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 07/11/08 18/08/08 15/05/08 14/02/08 15/11/07 21/08/07 14/05/07 -
Price 3.12 4.78 7.45 8.15 7.45 4.92 5.45 -
P/RPS 1.00 1.97 3.35 3.75 3.65 3.38 0.78 17.96%
P/EPS 15.98 12.97 20.73 23.90 25.27 20.39 4.86 120.64%
EY 6.26 7.71 4.82 4.18 3.96 4.90 20.59 -54.68%
DY 0.00 3.56 1.25 1.72 0.00 1.42 8.56 -
P/NAPS 2.42 3.41 5.48 6.13 6.37 3.97 0.96 84.91%

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