[IOICORP] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Announcement Date
14-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -69.16%
YoY- 47.42%
Quarter Report
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 8,952,727 6,410,953 4,139,170 1,903,386 6,109,668 4,460,578 3,008,385 107.30%
PBT 1,991,073 1,388,574 861,505 338,736 1,152,873 875,045 592,827 124.76%
Tax -340,109 -271,374 -169,728 -60,575 -196,158 -147,963 -104,710 119.79%
NP 1,650,964 1,117,200 691,777 278,161 956,715 727,082 488,117 125.82%
-
NP to SH 1,482,104 1,030,443 638,270 255,669 829,002 617,094 402,265 139.11%
-
Tax Rate 17.08% 19.54% 19.70% 17.88% 17.01% 16.91% 17.66% -
Total Cost 7,301,763 5,293,753 3,447,393 1,625,225 5,152,953 3,733,496 2,520,268 103.62%
-
Net Worth 7,616,282 6,967,582 6,868,618 6,319,091 1,142,415 4,516,268 6,555,014 10.55%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 429,951 428,585 426,244 - 99,390 338,720 336,154 17.88%
Div Payout % 29.01% 41.59% 66.78% - 11.99% 54.89% 83.57% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 7,616,282 6,967,582 6,868,618 6,319,091 1,142,415 4,516,268 6,555,014 10.55%
NOSH 6,142,163 1,224,531 1,217,840 1,210,553 1,142,415 1,129,067 1,120,515 211.85%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 18.44% 17.43% 16.71% 14.61% 15.66% 16.30% 16.23% -
ROE 19.46% 14.79% 9.29% 4.05% 72.57% 13.66% 6.14% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 145.76 523.54 339.88 157.23 534.80 395.07 268.48 -33.52%
EPS 24.13 84.15 52.41 21.12 14.51 54.65 35.90 -23.32%
DPS 7.00 35.00 35.00 0.00 8.70 30.00 30.00 -62.19%
NAPS 1.24 5.69 5.64 5.22 1.00 4.00 5.85 -64.55%
Adjusted Per Share Value based on latest NOSH - 1,210,553
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 143.06 102.44 66.14 30.41 97.63 71.28 48.07 107.31%
EPS 23.68 16.47 10.20 4.09 13.25 9.86 6.43 139.04%
DPS 6.87 6.85 6.81 0.00 1.59 5.41 5.37 17.90%
NAPS 1.217 1.1134 1.0976 1.0097 0.1825 0.7217 1.0474 10.55%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.20 4.42 3.68 3.24 2.86 2.66 2.48 -
P/RPS 3.57 0.84 1.08 2.06 0.53 0.67 0.92 147.55%
P/EPS 21.55 5.25 7.02 15.34 3.94 4.87 6.91 113.90%
EY 4.64 19.04 14.24 6.52 25.37 20.55 14.48 -53.27%
DY 1.35 7.92 9.51 0.00 3.04 11.28 12.10 -76.91%
P/NAPS 4.19 0.78 0.65 0.62 2.86 0.67 0.42 365.37%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 14/05/07 13/02/07 14/11/06 16/08/06 23/06/06 23/02/06 -
Price 4.92 5.45 3.92 3.66 3.32 2.80 2.76 -
P/RPS 3.38 1.04 1.15 2.33 0.62 0.71 1.03 121.30%
P/EPS 20.39 6.48 7.48 17.33 4.58 5.12 7.69 91.91%
EY 4.90 15.44 13.37 5.77 21.86 19.52 13.01 -47.94%
DY 1.42 6.42 8.93 0.00 2.62 10.71 10.87 -74.35%
P/NAPS 3.97 0.96 0.70 0.70 3.32 0.70 0.47 316.38%

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