[IOICORP] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 32.7%
YoY- 9.2%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 11,892,800 8,313,500 4,147,600 16,154,251 11,830,006 7,489,747 3,519,260 125.02%
PBT 1,850,300 1,191,000 424,100 2,863,612 2,131,934 1,351,070 661,746 98.34%
Tax -436,200 -326,100 -151,300 -573,099 -395,108 -284,750 -149,157 104.36%
NP 1,414,100 864,900 272,800 2,290,513 1,736,826 1,066,320 512,589 96.57%
-
NP to SH 1,387,700 835,800 258,100 2,222,899 1,675,076 1,018,366 498,128 97.86%
-
Tax Rate 23.57% 27.38% 35.68% 20.01% 18.53% 21.08% 22.54% -
Total Cost 10,478,700 7,448,600 3,874,800 13,863,738 10,093,180 6,423,427 3,006,671 129.69%
-
Net Worth 12,201,217 12,132,144 11,620,739 11,962,075 11,312,035 11,038,679 10,523,830 10.35%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 449,518 449,338 - 1,087,461 511,278 510,459 - -
Div Payout % 32.39% 53.76% - 48.92% 30.52% 50.13% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 12,201,217 12,132,144 11,620,739 11,962,075 11,312,035 11,038,679 10,523,830 10.35%
NOSH 6,421,693 6,419,124 6,420,298 6,396,831 6,390,980 6,380,739 6,378,079 0.45%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 11.89% 10.40% 6.58% 14.18% 14.68% 14.24% 14.57% -
ROE 11.37% 6.89% 2.22% 18.58% 14.81% 9.23% 4.73% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 185.20 129.51 64.60 252.54 185.10 117.38 55.18 124.00%
EPS 21.61 13.02 4.02 34.75 26.21 15.96 7.81 96.97%
DPS 7.00 7.00 0.00 17.00 8.00 8.00 0.00 -
NAPS 1.90 1.89 1.81 1.87 1.77 1.73 1.65 9.85%
Adjusted Per Share Value based on latest NOSH - 6,414,789
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 190.04 132.84 66.28 258.13 189.04 119.68 56.24 125.01%
EPS 22.17 13.36 4.12 35.52 26.77 16.27 7.96 97.83%
DPS 7.18 7.18 0.00 17.38 8.17 8.16 0.00 -
NAPS 1.9497 1.9386 1.8569 1.9115 1.8076 1.7639 1.6816 10.35%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 5.34 5.38 4.65 5.30 5.76 5.81 5.47 -
P/RPS 2.88 4.15 7.20 2.10 3.11 4.95 9.91 -56.09%
P/EPS 24.71 41.32 115.67 15.25 21.98 36.40 70.04 -50.03%
EY 4.05 2.42 0.86 6.56 4.55 2.75 1.43 100.04%
DY 1.31 1.30 0.00 3.21 1.39 1.38 0.00 -
P/NAPS 2.81 2.85 2.57 2.83 3.25 3.36 3.32 -10.51%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 23/02/12 18/11/11 24/08/11 16/05/11 16/02/11 18/11/10 -
Price 5.23 5.33 5.06 4.67 5.19 5.71 5.90 -
P/RPS 2.82 4.12 7.83 1.85 2.80 4.86 10.69 -58.83%
P/EPS 24.20 40.94 125.87 13.44 19.80 35.78 75.54 -53.14%
EY 4.13 2.44 0.79 7.44 5.05 2.80 1.32 113.77%
DY 1.34 1.31 0.00 3.64 1.54 1.40 0.00 -
P/NAPS 2.75 2.82 2.80 2.50 2.93 3.30 3.58 -16.11%

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