[IOICORP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

16-Nov-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2006

Quarter

30-Sep-2005 [#1]

Profit Trend

QoQ- -80.78%

YoY- -17.46%

Quarter Report

quarterly report 0509.xls

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Cumulative Result
Revenue	6,109,668	4,460,578	3,008,385	1,339,835	6,072,507	4,673,498	3,194,333	54.26%
YoY %	36.97%	48.27%	124.53%	-77.94%	29.93%	46.31%	-	-
Horiz. %	191.27%	139.64%	94.18%	41.94%	190.10%	146.31%	100.00%	-
PBT	1,152,873	875,045	592,827	225,969	1,220,854	910,569	636,401	48.76%
YoY %	31.75%	47.61%	162.35%	-81.49%	34.08%	43.08%	-	-
Horiz. %	181.16%	137.50%	93.15%	35.51%	191.84%	143.08%	100.00%	-
Tax	-196,158	-147,963	-104,710	-12,967	-134,341	-221,170	-122,233	37.18%
YoY %	-32.57%	-41.31%	-707.51%	90.35%	39.26%	-80.94%	-	-
Horiz. %	160.48%	121.05%	85.66%	10.61%	109.91%	180.94%	100.00%	-
NP	956,715	727,082	488,117	213,002	1,086,513	689,399	514,168	51.45%
YoY %	31.58%	48.96%	129.16%	-80.40%	57.60%	34.08%	-	-
Horiz. %	186.07%	141.41%	94.93%	41.43%	211.31%	134.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	829,002	617,094	402,265	173,424	902,220	689,399	514,168	37.61%
YoY %	34.34%	53.40%	131.95%	-80.78%	30.87%	34.08%	-	-
Horiz. %	161.23%	120.02%	78.24%	33.73%	175.47%	134.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.01%	16.91%	17.66%	5.74%	11.00%	24.29%	19.21%	-
YoY %	0.59%	-4.25%	207.67%	-47.82%	-54.71%	26.44%	-	-
Horiz. %	88.55%	88.03%	91.93%	29.88%	57.26%	126.44%	100.00%	-
Total Cost	5,152,953	3,733,496	2,520,268	1,126,833	4,985,994	3,984,099	2,680,165	54.80%
YoY %	38.02%	48.14%	123.66%	-77.40%	25.15%	48.65%	-	-
Horiz. %	192.26%	139.30%	94.03%	42.04%	186.03%	148.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,142,415	4,516,268	6,555,014	4,600,816	4,868,697	4,490,724	4,475,415	-59.86%
YoY %	-74.70%	-31.10%	42.48%	-5.50%	8.42%	0.34%	-	-
Horiz. %	25.53%	100.91%	146.47%	102.80%	108.79%	100.34%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	99,390	338,720	336,154	-	391,734	688,615	224,331	-41.96%
YoY %	-70.66%	0.76%	0.00%	-	-43.11%	206.96%	-	-
Horiz. %	44.31%	150.99%	149.85%	-	174.62%	306.96%	100.00%	-
Div Payout %	11.99%	54.89%	83.57%	-	43.42%	99.89%	43.63%	-
YoY %	-78.16%	-34.32%	0.00%	-	-56.53%	128.95%	-	-
Horiz. %	27.48%	125.81%	191.54%	-	99.52%	228.95%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	1,142,415	4,516,268	6,555,014	4,600,816	4,868,697	4,490,724	4,475,415	-59.86%
YoY %	-74.70%	-31.10%	42.48%	-5.50%	8.42%	0.34%	-	-
Horiz. %	25.53%	100.91%	146.47%	102.80%	108.79%	100.34%	100.00%	-
NOSH	1,142,415	1,129,067	1,120,515	1,116,703	1,119,240	1,119,881	1,121,657	1.23%
YoY %	1.18%	0.76%	0.34%	-0.23%	-0.06%	-0.16%	-	-
Horiz. %	101.85%	100.66%	99.90%	99.56%	99.78%	99.84%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	15.66%	16.30%	16.23%	15.90%	17.89%	14.75%	16.10%	-
YoY %	-3.93%	0.43%	2.08%	-11.12%	21.29%	-8.39%	-	-
Horiz. %	97.27%	101.24%	100.81%	98.76%	111.12%	91.61%	100.00%	-
ROE	72.57%	13.66%	6.14%	3.77%	18.53%	15.35%	11.49%	-
YoY %	431.26%	122.48%	62.86%	-79.65%	20.72%	33.59%	-	-
Horiz. %	631.59%	118.89%	53.44%	32.81%	161.27%	133.59%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	534.80	395.07	268.48	119.98	542.56	417.32	284.79	52.38%
YoY %	35.37%	47.15%	123.77%	-77.89%	30.01%	46.54%	-	-
Horiz. %	187.79%	138.72%	94.27%	42.13%	190.51%	146.54%	100.00%	-
EPS	14.51	54.65	35.90	15.53	80.61	61.56	45.84	-53.65%
YoY %	-73.45%	52.23%	131.17%	-80.73%	30.95%	34.29%	-	-
Horiz. %	31.65%	119.22%	78.32%	33.88%	175.85%	134.29%	100.00%	-
DPS	8.70	30.00	30.00	0.00	35.00	61.49	20.00	-42.67%
YoY %	-71.00%	0.00%	0.00%	0.00%	-43.08%	207.45%	-	-
Horiz. %	43.50%	150.00%	150.00%	0.00%	175.00%	307.45%	100.00%	-
NAPS	1.00	4.00	5.85	4.12	4.35	4.01	3.99	-60.34%
YoY %	-75.00%	-31.62%	41.99%	-5.29%	8.48%	0.50%	-	-
Horiz. %	25.06%	100.25%	146.62%	103.26%	109.02%	100.50%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,116,703
RPS	97.63	71.28	48.07	21.41	97.03	74.68	51.04	54.27%
YoY %	36.97%	48.28%	124.52%	-77.93%	29.93%	46.32%	-	-
Horiz. %	191.28%	139.66%	94.18%	41.95%	190.11%	146.32%	100.00%	-
EPS	13.25	9.86	6.43	2.77	14.42	11.02	8.22	37.59%
YoY %	34.38%	53.34%	132.13%	-80.79%	30.85%	34.06%	-	-
Horiz. %	161.19%	119.95%	78.22%	33.70%	175.43%	134.06%	100.00%	-
DPS	1.59	5.41	5.37	0.00	6.26	11.00	3.58	-41.87%
YoY %	-70.61%	0.74%	0.00%	0.00%	-43.09%	207.26%	-	-
Horiz. %	44.41%	151.12%	150.00%	0.00%	174.86%	307.26%	100.00%	-
NAPS	0.1825	0.7217	1.0474	0.7352	0.778	0.7176	0.7151	-59.86%
YoY %	-74.71%	-31.10%	42.46%	-5.50%	8.42%	0.35%	-	-
Horiz. %	25.52%	100.92%	146.47%	102.81%	108.80%	100.35%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	2.86	2.66	2.48	2.38	2.10	1.79	1.90	-
P/RPS	0.53	0.67	0.92	1.98	0.39	0.43	0.67	-14.50%
YoY %	-20.90%	-27.17%	-53.54%	407.69%	-9.30%	-35.82%	-	-
Horiz. %	79.10%	100.00%	137.31%	295.52%	58.21%	64.18%	100.00%	-
P/EPS	3.94	4.87	6.91	15.33	2.61	2.91	4.14	-3.25%
YoY %	-19.10%	-29.52%	-54.92%	487.36%	-10.31%	-29.71%	-	-
Horiz. %	95.17%	117.63%	166.91%	370.29%	63.04%	70.29%	100.00%	-
EY	25.37	20.55	14.48	6.53	38.39	34.39	24.13	3.40%
YoY %	23.45%	41.92%	121.75%	-82.99%	11.63%	42.52%	-	-
Horiz. %	105.14%	85.16%	60.01%	27.06%	159.10%	142.52%	100.00%	-
DY	3.04	11.28	12.10	0.00	16.67	34.35	10.53	-56.41%
YoY %	-73.05%	-6.78%	0.00%	0.00%	-51.47%	226.21%	-	-
Horiz. %	28.87%	107.12%	114.91%	0.00%	158.31%	326.21%	100.00%	-
P/NAPS	2.86	0.67	0.42	0.58	0.48	0.45	0.48	229.73%
YoY %	326.87%	59.52%	-27.59%	20.83%	6.67%	-6.25%	-	-
Horiz. %	595.83%	139.58%	87.50%	120.83%	100.00%	93.75%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	16/08/06	23/06/06	23/02/06	16/11/05	16/08/05	16/05/05	17/02/05	-
Price	3.32	2.80	2.76	2.50	2.24	1.85	1.75	-
P/RPS	0.62	0.71	1.03	2.08	0.41	0.44	0.61	1.09%
YoY %	-12.68%	-31.07%	-50.48%	407.32%	-6.82%	-27.87%	-	-
Horiz. %	101.64%	116.39%	168.85%	340.98%	67.21%	72.13%	100.00%	-
P/EPS	4.58	5.12	7.69	16.10	2.78	3.01	3.82	12.89%
YoY %	-10.55%	-33.42%	-52.24%	479.14%	-7.64%	-21.20%	-	-
Horiz. %	119.90%	134.03%	201.31%	421.47%	72.77%	78.80%	100.00%	-
EY	21.86	19.52	13.01	6.21	35.99	33.28	26.19	-11.37%
YoY %	11.99%	50.04%	109.50%	-82.75%	8.14%	27.07%	-	-
Horiz. %	83.47%	74.53%	49.68%	23.71%	137.42%	127.07%	100.00%	-
DY	2.62	10.71	10.87	0.00	15.63	33.24	11.43	-62.64%
YoY %	-75.54%	-1.47%	0.00%	0.00%	-52.98%	190.81%	-	-
Horiz. %	22.92%	93.70%	95.10%	0.00%	136.75%	290.81%	100.00%	-
P/NAPS	3.32	0.70	0.47	0.61	0.51	0.46	0.44	286.12%
YoY %	374.29%	48.94%	-22.95%	19.61%	10.87%	4.55%	-	-
Horiz. %	754.55%	159.09%	106.82%	138.64%	115.91%	104.55%	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