[IOICORP] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 5.51%
YoY- 58.61%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 16,763,224 18,619,088 14,665,369 13,473,738 13,159,764 12,490,964 8,952,727 51.62%
PBT 1,592,074 1,850,168 3,095,197 2,985,462 2,837,476 2,513,004 1,991,073 -13.79%
Tax -583,806 -563,744 -683,010 -643,833 -600,186 -548,852 -340,109 43.12%
NP 1,008,268 1,286,424 2,412,187 2,341,629 2,237,290 1,964,152 1,650,964 -27.91%
-
NP to SH 918,172 1,162,000 2,231,632 2,179,130 2,065,418 1,806,072 1,482,104 -27.22%
-
Tax Rate 36.67% 30.47% 22.07% 21.57% 21.15% 21.84% 17.08% -
Total Cost 15,754,956 17,332,664 12,253,182 11,132,109 10,922,474 10,526,812 7,301,763 66.58%
-
Net Worth 7,760,033 7,679,200 8,478,385 8,247,544 8,055,736 7,167,924 7,616,282 1.24%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 355,421 - 1,029,518 566,007 847,972 - 429,951 -11.86%
Div Payout % 38.71% - 46.13% 25.97% 41.06% - 29.01% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 7,760,033 7,679,200 8,478,385 8,247,544 8,055,736 7,167,924 7,616,282 1.24%
NOSH 5,923,690 5,952,868 6,055,989 6,064,370 6,056,944 6,126,431 6,142,163 -2.37%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.01% 6.91% 16.45% 17.38% 17.00% 15.72% 18.44% -
ROE 11.83% 15.13% 26.32% 26.42% 25.64% 25.20% 19.46% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 282.99 312.78 242.16 222.18 217.27 203.89 145.76 55.31%
EPS 15.50 19.52 36.85 35.93 34.10 29.48 24.13 -25.45%
DPS 6.00 0.00 17.00 9.33 14.00 0.00 7.00 -9.72%
NAPS 1.31 1.29 1.40 1.36 1.33 1.17 1.24 3.71%
Adjusted Per Share Value based on latest NOSH - 6,083,306
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 267.86 297.52 234.34 215.30 210.28 199.60 143.06 51.62%
EPS 14.67 18.57 35.66 34.82 33.00 28.86 23.68 -27.22%
DPS 5.68 0.00 16.45 9.04 13.55 0.00 6.87 -11.85%
NAPS 1.24 1.2271 1.3548 1.3179 1.2872 1.1454 1.217 1.25%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.56 4.20 7.45 7.10 7.75 6.05 5.20 -
P/RPS 1.26 1.34 3.08 3.20 3.57 2.97 3.57 -49.89%
P/EPS 22.97 21.52 20.22 19.76 22.73 20.52 21.55 4.32%
EY 4.35 4.65 4.95 5.06 4.40 4.87 4.64 -4.19%
DY 1.69 0.00 2.28 1.31 1.81 0.00 1.35 16.07%
P/NAPS 2.72 3.26 5.32 5.22 5.83 5.17 4.19 -24.92%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 07/11/08 18/08/08 15/05/08 14/02/08 15/11/07 21/08/07 -
Price 3.72 3.12 4.78 7.45 8.15 7.45 4.92 -
P/RPS 1.31 1.00 1.97 3.35 3.75 3.65 3.38 -46.68%
P/EPS 24.00 15.98 12.97 20.73 23.90 25.27 20.39 11.42%
EY 4.17 6.26 7.71 4.82 4.18 3.96 4.90 -10.15%
DY 1.61 0.00 3.56 1.25 1.72 0.00 1.42 8.69%
P/NAPS 2.84 2.42 3.41 5.48 6.13 6.37 3.97 -19.93%

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