[IOICORP] QoQ Cumulative Quarter Result on 30-Jun-2006 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 34.34%
YoY- -8.12%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 6,410,953 4,139,170 1,903,386 6,109,668 4,460,578 3,008,385 1,339,835 184.22%
PBT 1,388,574 861,505 338,736 1,152,873 875,045 592,827 225,969 235.86%
Tax -271,374 -169,728 -60,575 -196,158 -147,963 -104,710 -12,967 660.83%
NP 1,117,200 691,777 278,161 956,715 727,082 488,117 213,002 202.18%
-
NP to SH 1,030,443 638,270 255,669 829,002 617,094 402,265 173,424 228.40%
-
Tax Rate 19.54% 19.70% 17.88% 17.01% 16.91% 17.66% 5.74% -
Total Cost 5,293,753 3,447,393 1,625,225 5,152,953 3,733,496 2,520,268 1,126,833 180.76%
-
Net Worth 6,967,582 6,868,618 6,319,091 1,142,415 4,516,268 6,555,014 4,600,816 31.90%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 428,585 426,244 - 99,390 338,720 336,154 - -
Div Payout % 41.59% 66.78% - 11.99% 54.89% 83.57% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 6,967,582 6,868,618 6,319,091 1,142,415 4,516,268 6,555,014 4,600,816 31.90%
NOSH 1,224,531 1,217,840 1,210,553 1,142,415 1,129,067 1,120,515 1,116,703 6.34%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 17.43% 16.71% 14.61% 15.66% 16.30% 16.23% 15.90% -
ROE 14.79% 9.29% 4.05% 72.57% 13.66% 6.14% 3.77% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 523.54 339.88 157.23 534.80 395.07 268.48 119.98 167.27%
EPS 84.15 52.41 21.12 14.51 54.65 35.90 15.53 208.81%
DPS 35.00 35.00 0.00 8.70 30.00 30.00 0.00 -
NAPS 5.69 5.64 5.22 1.00 4.00 5.85 4.12 24.04%
Adjusted Per Share Value based on latest NOSH - 1,182,853
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 102.44 66.14 30.41 97.63 71.28 48.07 21.41 184.21%
EPS 16.47 10.20 4.09 13.25 9.86 6.43 2.77 228.55%
DPS 6.85 6.81 0.00 1.59 5.41 5.37 0.00 -
NAPS 1.1134 1.0976 1.0097 0.1825 0.7217 1.0474 0.7352 31.90%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.42 3.68 3.24 2.86 2.66 2.48 2.38 -
P/RPS 0.84 1.08 2.06 0.53 0.67 0.92 1.98 -43.56%
P/EPS 5.25 7.02 15.34 3.94 4.87 6.91 15.33 -51.08%
EY 19.04 14.24 6.52 25.37 20.55 14.48 6.53 104.22%
DY 7.92 9.51 0.00 3.04 11.28 12.10 0.00 -
P/NAPS 0.78 0.65 0.62 2.86 0.67 0.42 0.58 21.85%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 14/05/07 13/02/07 14/11/06 16/08/06 23/06/06 23/02/06 16/11/05 -
Price 5.45 3.92 3.66 3.32 2.80 2.76 2.50 -
P/RPS 1.04 1.15 2.33 0.62 0.71 1.03 2.08 -37.03%
P/EPS 6.48 7.48 17.33 4.58 5.12 7.69 16.10 -45.51%
EY 15.44 13.37 5.77 21.86 19.52 13.01 6.21 83.63%
DY 6.42 8.93 0.00 2.62 10.71 10.87 0.00 -
P/NAPS 0.96 0.70 0.70 3.32 0.70 0.47 0.61 35.33%

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