[IOICORP] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

21-Aug-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2007

Quarter

30-Jun-2007 [#4]

Profit Trend

QoQ- 43.83%

YoY- 78.78%

Quarter Report

Microsoft Word - Quarterly Report 0706.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	10,105,304	6,579,882	3,122,741	8,952,727	6,410,953	4,139,170	1,903,386	204.02%
YoY %	53.58%	110.71%	-65.12%	39.65%	54.88%	117.46%	-	-
Horiz. %	530.91%	345.69%	164.06%	470.36%	336.82%	217.46%	100.00%	-
PBT	2,239,097	1,418,738	628,251	1,991,073	1,388,574	861,505	338,736	251.81%
YoY %	57.82%	125.82%	-68.45%	43.39%	61.18%	154.33%	-	-
Horiz. %	661.02%	418.83%	185.47%	587.79%	409.93%	254.33%	100.00%	-
Tax	-482,875	-300,093	-137,213	-340,109	-271,374	-169,728	-60,575	298.54%
YoY %	-60.91%	-118.71%	59.66%	-25.33%	-59.89%	-180.19%	-	-
Horiz. %	797.15%	495.41%	226.52%	561.47%	448.00%	280.19%	100.00%	-
NP	1,756,222	1,118,645	491,038	1,650,964	1,117,200	691,777	278,161	241.22%
YoY %	57.00%	127.81%	-70.26%	47.78%	61.50%	148.70%	-	-
Horiz. %	631.37%	402.16%	176.53%	593.53%	401.64%	248.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,634,348	1,032,709	451,518	1,482,104	1,030,443	638,270	255,669	244.04%
YoY %	58.26%	128.72%	-69.54%	43.83%	61.44%	149.65%	-	-
Horiz. %	639.24%	403.92%	176.60%	579.70%	403.04%	249.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.57%	21.15%	21.84%	17.08%	19.54%	19.70%	17.88%	-
YoY %	1.99%	-3.16%	27.87%	-12.59%	-0.81%	10.18%	-	-
Horiz. %	120.64%	118.29%	122.15%	95.53%	109.28%	110.18%	100.00%	-
Total Cost	8,349,082	5,461,237	2,631,703	7,301,763	5,293,753	3,447,393	1,625,225	197.42%
YoY %	52.88%	107.52%	-63.96%	37.93%	53.56%	112.12%	-	-
Horiz. %	513.72%	336.03%	161.93%	449.28%	325.72%	212.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,247,544	8,055,736	7,167,924	7,616,282	6,967,582	6,868,618	6,319,091	19.41%
YoY %	2.38%	12.39%	-5.89%	9.31%	1.44%	8.70%	-	-
Horiz. %	130.52%	127.48%	113.43%	120.53%	110.26%	108.70%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	424,505	423,986	-	429,951	428,585	426,244	-	-
YoY %	0.12%	0.00%	-	0.32%	0.55%	0.00%	-	-
Horiz. %	99.59%	99.47%	-	100.87%	100.55%	100.00%	-	-
Div Payout %	25.97%	41.06%	-	29.01%	41.59%	66.78%	-	-
YoY %	-36.75%	0.00%	-	-30.25%	-37.72%	0.00%	-	-
Horiz. %	38.89%	61.49%	-	43.44%	62.28%	100.00%	-	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	8,247,544	8,055,736	7,167,924	7,616,282	6,967,582	6,868,618	6,319,091	19.41%
YoY %	2.38%	12.39%	-5.89%	9.31%	1.44%	8.70%	-	-
Horiz. %	130.52%	127.48%	113.43%	120.53%	110.26%	108.70%	100.00%	-
NOSH	6,064,370	6,056,944	6,126,431	6,142,163	1,224,531	1,217,840	1,210,553	192.48%
YoY %	0.12%	-1.13%	-0.26%	401.59%	0.55%	0.60%	-	-
Horiz. %	500.96%	500.35%	506.09%	507.38%	101.15%	100.60%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	17.38%	17.00%	15.72%	18.44%	17.43%	16.71%	14.61%	-
YoY %	2.24%	8.14%	-14.75%	5.79%	4.31%	14.37%	-	-
Horiz. %	118.96%	116.36%	107.60%	126.21%	119.30%	114.37%	100.00%	-
ROE	19.82%	12.82%	6.30%	19.46%	14.79%	9.29%	4.05%	-
YoY %	54.60%	103.49%	-67.63%	31.58%	59.20%	129.38%	-	-
Horiz. %	489.38%	316.54%	155.56%	480.49%	365.19%	229.38%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	166.63	108.63	50.97	145.76	523.54	339.88	157.23	3.94%
YoY %	53.39%	113.13%	-65.03%	-72.16%	54.04%	116.17%	-	-
Horiz. %	105.98%	69.09%	32.42%	92.70%	332.98%	216.17%	100.00%	-
EPS	26.95	17.05	7.37	24.13	84.15	52.41	21.12	17.62%
YoY %	58.06%	131.34%	-69.46%	-71.33%	60.56%	148.15%	-	-
Horiz. %	127.60%	80.73%	34.90%	114.25%	398.44%	248.15%	100.00%	-
DPS	7.00	7.00	0.00	7.00	35.00	35.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-80.00%	0.00%	0.00%	-	-
Horiz. %	20.00%	20.00%	0.00%	20.00%	100.00%	100.00%	-	-
NAPS	1.36	1.33	1.17	1.24	5.69	5.64	5.22	-59.17%
YoY %	2.26%	13.68%	-5.65%	-78.21%	0.89%	8.05%	-	-
Horiz. %	26.05%	25.48%	22.41%	23.75%	109.00%	108.05%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 6,204,134
RPS	162.95	106.10	50.35	144.36	103.38	66.74	30.69	204.03%
YoY %	53.58%	110.72%	-65.12%	39.64%	54.90%	117.46%	-	-
Horiz. %	530.95%	345.72%	164.06%	470.38%	336.85%	217.46%	100.00%	-
EPS	26.35	16.65	7.28	23.90	16.62	10.29	4.12	244.16%
YoY %	58.26%	128.71%	-69.54%	43.80%	61.52%	149.76%	-	-
Horiz. %	639.56%	404.13%	176.70%	580.10%	403.40%	249.76%	100.00%	-
DPS	6.85	6.84	0.00	6.93	6.91	6.87	0.00	-
YoY %	0.15%	0.00%	0.00%	0.29%	0.58%	0.00%	-	-
Horiz. %	99.71%	99.56%	0.00%	100.87%	100.58%	100.00%	-	-
NAPS	1.3299	1.299	1.1558	1.2281	1.1235	1.1076	1.019	19.40%
YoY %	2.38%	12.39%	-5.89%	9.31%	1.44%	8.69%	-	-
Horiz. %	130.51%	127.48%	113.42%	120.52%	110.26%	108.69%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	7.10	7.75	6.05	5.20	4.42	3.68	3.24	-
P/RPS	4.26	7.13	11.87	3.57	0.84	1.08	2.06	62.24%
YoY %	-40.25%	-39.93%	232.49%	325.00%	-22.22%	-47.57%	-	-
Horiz. %	206.80%	346.12%	576.21%	173.30%	40.78%	52.43%	100.00%	-
P/EPS	26.35	45.45	82.09	21.55	5.25	7.02	15.34	43.38%
YoY %	-42.02%	-44.63%	280.93%	310.48%	-25.21%	-54.24%	-	-
Horiz. %	171.77%	296.28%	535.14%	140.48%	34.22%	45.76%	100.00%	-
EY	3.80	2.20	1.22	4.64	19.04	14.24	6.52	-30.20%
YoY %	72.73%	80.33%	-73.71%	-75.63%	33.71%	118.40%	-	-
Horiz. %	58.28%	33.74%	18.71%	71.17%	292.02%	218.40%	100.00%	-
DY	0.99	0.90	0.00	1.35	7.92	9.51	0.00	-
YoY %	10.00%	0.00%	0.00%	-82.95%	-16.72%	0.00%	-	-
Horiz. %	10.41%	9.46%	0.00%	14.20%	83.28%	100.00%	-	-
P/NAPS	5.22	5.83	5.17	4.19	0.78	0.65	0.62	313.32%
YoY %	-10.46%	12.77%	23.39%	437.18%	20.00%	4.84%	-	-
Horiz. %	841.94%	940.32%	833.87%	675.81%	125.81%	104.84%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	15/05/08	14/02/08	15/11/07	21/08/07	14/05/07	13/02/07	14/11/06	-
Price	7.45	8.15	7.45	4.92	5.45	3.92	3.66	-
P/RPS	4.47	7.50	14.62	3.38	1.04	1.15	2.33	54.33%
YoY %	-40.40%	-48.70%	332.54%	225.00%	-9.57%	-50.64%	-	-
Horiz. %	191.85%	321.89%	627.47%	145.06%	44.64%	49.36%	100.00%	-
P/EPS	27.64	47.80	101.09	20.39	6.48	7.48	17.33	36.46%
YoY %	-42.18%	-52.72%	395.78%	214.66%	-13.37%	-56.84%	-	-
Horiz. %	159.49%	275.82%	583.32%	117.66%	37.39%	43.16%	100.00%	-
EY	3.62	2.09	0.99	4.90	15.44	13.37	5.77	-26.69%
YoY %	73.21%	111.11%	-79.80%	-68.26%	15.48%	131.72%	-	-
Horiz. %	62.74%	36.22%	17.16%	84.92%	267.59%	231.72%	100.00%	-
DY	0.94	0.86	0.00	1.42	6.42	8.93	0.00	-
YoY %	9.30%	0.00%	0.00%	-77.88%	-28.11%	0.00%	-	-
Horiz. %	10.53%	9.63%	0.00%	15.90%	71.89%	100.00%	-	-
P/NAPS	5.48	6.13	6.37	3.97	0.96	0.70	0.70	293.77%
YoY %	-10.60%	-3.77%	60.45%	313.54%	37.14%	0.00%	-	-
Horiz. %	782.86%	875.71%	910.00%	567.14%	137.14%	100.00%	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