[IOICORP] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 36.75%
YoY- 106.98%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 11,830,006 7,489,747 3,519,260 12,542,962 9,483,024 6,335,697 3,275,460 135.58%
PBT 2,131,934 1,351,070 661,746 2,550,633 1,932,625 1,223,357 625,116 126.74%
Tax -395,108 -284,750 -149,157 -485,517 -408,393 -259,345 -136,851 102.88%
NP 1,736,826 1,066,320 512,589 2,065,116 1,524,232 964,012 488,265 133.20%
-
NP to SH 1,675,076 1,018,366 498,128 2,035,661 1,488,611 939,593 478,382 130.76%
-
Tax Rate 18.53% 21.08% 22.54% 19.04% 21.13% 21.20% 21.89% -
Total Cost 10,093,180 6,423,427 3,006,671 10,477,846 7,958,792 5,371,685 2,787,195 136.00%
-
Net Worth 11,312,035 11,038,679 10,523,830 10,437,704 9,956,650 9,802,369 9,018,187 16.32%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 511,278 510,459 - 1,049,946 427,586 418,393 - -
Div Payout % 30.52% 50.13% - 51.58% 28.72% 44.53% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 11,312,035 11,038,679 10,523,830 10,437,704 9,956,650 9,802,369 9,018,187 16.32%
NOSH 6,390,980 6,380,739 6,378,079 6,176,156 6,108,374 5,977,054 5,972,309 4.62%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 14.68% 14.24% 14.57% 16.46% 16.07% 15.22% 14.91% -
ROE 14.81% 9.23% 4.73% 19.50% 14.95% 9.59% 5.30% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 185.10 117.38 55.18 203.09 155.25 106.00 54.84 125.17%
EPS 26.21 15.96 7.81 32.96 24.37 15.72 8.01 120.56%
DPS 8.00 8.00 0.00 17.00 7.00 7.00 0.00 -
NAPS 1.77 1.73 1.65 1.69 1.63 1.64 1.51 11.18%
Adjusted Per Share Value based on latest NOSH - 6,383,314
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 189.04 119.68 56.24 200.43 151.53 101.24 52.34 135.58%
EPS 26.77 16.27 7.96 32.53 23.79 15.01 7.64 130.87%
DPS 8.17 8.16 0.00 16.78 6.83 6.69 0.00 -
NAPS 1.8076 1.7639 1.6816 1.6679 1.591 1.5663 1.441 16.32%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 5.76 5.81 5.47 5.01 5.39 5.47 5.20 -
P/RPS 3.11 4.95 9.91 2.47 3.47 5.16 9.48 -52.46%
P/EPS 21.98 36.40 70.04 15.20 22.12 34.80 64.92 -51.45%
EY 4.55 2.75 1.43 6.58 4.52 2.87 1.54 106.03%
DY 1.39 1.38 0.00 3.39 1.30 1.28 0.00 -
P/NAPS 3.25 3.36 3.32 2.96 3.31 3.34 3.44 -3.72%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 16/05/11 16/02/11 18/11/10 24/08/10 14/05/10 10/02/10 24/11/09 -
Price 5.19 5.71 5.90 5.25 5.39 5.20 5.39 -
P/RPS 2.80 4.86 10.69 2.59 3.47 4.91 9.83 -56.74%
P/EPS 19.80 35.78 75.54 15.93 22.12 33.08 67.29 -55.79%
EY 5.05 2.80 1.32 6.28 4.52 3.02 1.49 125.80%
DY 1.54 1.40 0.00 3.24 1.30 1.35 0.00 -
P/NAPS 2.93 3.30 3.58 3.11 3.31 3.17 3.57 -12.35%

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