[IOICORP] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

15-Nov-2007

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Sep-2007 [#1]

Profit Trend

QoQ- -69.54%

YoY- 76.6%

Quarter Report

Quarterly Report 0709.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Cumulative Result
Revenue	14,665,369	10,105,304	6,579,882	3,122,741	8,952,727	6,410,953	4,139,170	132.58%
YoY %	45.13%	53.58%	110.71%	-65.12%	39.65%	54.88%	-	-
Horiz. %	354.31%	244.14%	158.97%	75.44%	216.29%	154.88%	100.00%	-
PBT	3,095,197	2,239,097	1,418,738	628,251	1,991,073	1,388,574	861,505	134.76%
YoY %	38.23%	57.82%	125.82%	-68.45%	43.39%	61.18%	-	-
Horiz. %	359.28%	259.91%	164.68%	72.92%	231.12%	161.18%	100.00%	-
Tax	-683,010	-482,875	-300,093	-137,213	-340,109	-271,374	-169,728	153.21%
YoY %	-41.45%	-60.91%	-118.71%	59.66%	-25.33%	-59.89%	-	-
Horiz. %	402.41%	284.50%	176.81%	80.84%	200.38%	159.89%	100.00%	-
NP	2,412,187	1,756,222	1,118,645	491,038	1,650,964	1,117,200	691,777	130.12%
YoY %	37.35%	57.00%	127.81%	-70.26%	47.78%	61.50%	-	-
Horiz. %	348.69%	253.87%	161.71%	70.98%	238.66%	161.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,231,632	1,634,348	1,032,709	451,518	1,482,104	1,030,443	638,270	130.53%
YoY %	36.55%	58.26%	128.72%	-69.54%	43.83%	61.44%	-	-
Horiz. %	349.64%	256.06%	161.80%	70.74%	232.21%	161.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.07%	21.57%	21.15%	21.84%	17.08%	19.54%	19.70%	-
YoY %	2.32%	1.99%	-3.16%	27.87%	-12.59%	-0.81%	-	-
Horiz. %	112.03%	109.49%	107.36%	110.86%	86.70%	99.19%	100.00%	-
Total Cost	12,253,182	8,349,082	5,461,237	2,631,703	7,301,763	5,293,753	3,447,393	133.08%
YoY %	46.76%	52.88%	107.52%	-63.96%	37.93%	53.56%	-	-
Horiz. %	355.43%	242.19%	158.42%	76.34%	211.81%	153.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,478,385	8,247,544	8,055,736	7,167,924	7,616,282	6,967,582	6,868,618	15.08%
YoY %	2.80%	2.38%	12.39%	-5.89%	9.31%	1.44%	-	-
Horiz. %	123.44%	120.08%	117.28%	104.36%	110.89%	101.44%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	1,029,518	424,505	423,986	-	429,951	428,585	426,244	80.11%
YoY %	142.52%	0.12%	0.00%	-	0.32%	0.55%	-	-
Horiz. %	241.53%	99.59%	99.47%	-	100.87%	100.55%	100.00%	-
Div Payout %	46.13%	25.97%	41.06%	-	29.01%	41.59%	66.78%	-
YoY %	77.63%	-36.75%	0.00%	-	-30.25%	-37.72%	-	-
Horiz. %	69.08%	38.89%	61.49%	-	43.44%	62.28%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	8,478,385	8,247,544	8,055,736	7,167,924	7,616,282	6,967,582	6,868,618	15.08%
YoY %	2.80%	2.38%	12.39%	-5.89%	9.31%	1.44%	-	-
Horiz. %	123.44%	120.08%	117.28%	104.36%	110.89%	101.44%	100.00%	-
NOSH	6,055,989	6,064,370	6,056,944	6,126,431	6,142,163	1,224,531	1,217,840	191.62%
YoY %	-0.14%	0.12%	-1.13%	-0.26%	401.59%	0.55%	-	-
Horiz. %	497.27%	497.96%	497.35%	503.06%	504.35%	100.55%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	16.45%	17.38%	17.00%	15.72%	18.44%	17.43%	16.71%	-
YoY %	-5.35%	2.24%	8.14%	-14.75%	5.79%	4.31%	-	-
Horiz. %	98.44%	104.01%	101.74%	94.08%	110.35%	104.31%	100.00%	-
ROE	26.32%	19.82%	12.82%	6.30%	19.46%	14.79%	9.29%	-
YoY %	32.80%	54.60%	103.49%	-67.63%	31.58%	59.20%	-	-
Horiz. %	283.32%	213.35%	138.00%	67.81%	209.47%	159.20%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	242.16	166.63	108.63	50.97	145.76	523.54	339.88	-20.24%
YoY %	45.33%	53.39%	113.13%	-65.03%	-72.16%	54.04%	-	-
Horiz. %	71.25%	49.03%	31.96%	15.00%	42.89%	154.04%	100.00%	-
EPS	36.85	26.95	17.05	7.37	24.13	84.15	52.41	-20.94%
YoY %	36.73%	58.06%	131.34%	-69.46%	-71.33%	60.56%	-	-
Horiz. %	70.31%	51.42%	32.53%	14.06%	46.04%	160.56%	100.00%	-
DPS	17.00	7.00	7.00	0.00	7.00	35.00	35.00	-38.23%
YoY %	142.86%	0.00%	0.00%	0.00%	-80.00%	0.00%	-	-
Horiz. %	48.57%	20.00%	20.00%	0.00%	20.00%	100.00%	100.00%	-
NAPS	1.40	1.36	1.33	1.17	1.24	5.69	5.64	-60.53%
YoY %	2.94%	2.26%	13.68%	-5.65%	-78.21%	0.89%	-	-
Horiz. %	24.82%	24.11%	23.58%	20.74%	21.99%	100.89%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 6,126,431
RPS	234.34	161.48	105.14	49.90	143.06	102.44	66.14	132.58%
YoY %	45.12%	53.59%	110.70%	-65.12%	39.65%	54.88%	-	-
Horiz. %	354.31%	244.15%	158.97%	75.45%	216.30%	154.88%	100.00%	-
EPS	35.66	26.12	16.50	7.21	23.68	16.47	10.20	130.52%
YoY %	36.52%	58.30%	128.85%	-69.55%	43.78%	61.47%	-	-
Horiz. %	349.61%	256.08%	161.76%	70.69%	232.16%	161.47%	100.00%	-
DPS	16.45	6.78	6.77	0.00	6.87	6.85	6.81	80.12%
YoY %	142.63%	0.15%	0.00%	0.00%	0.29%	0.59%	-	-
Horiz. %	241.56%	99.56%	99.41%	0.00%	100.88%	100.59%	100.00%	-
NAPS	1.3548	1.3179	1.2872	1.1454	1.217	1.1134	1.0976	15.08%
YoY %	2.80%	2.39%	12.38%	-5.88%	9.30%	1.44%	-	-
Horiz. %	123.43%	120.07%	117.27%	104.35%	110.88%	101.44%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	7.45	7.10	7.75	6.05	5.20	4.42	3.68	-
P/RPS	3.08	4.26	7.13	11.87	3.57	0.84	1.08	101.23%
YoY %	-27.70%	-40.25%	-39.93%	232.49%	325.00%	-22.22%	-	-
Horiz. %	285.19%	394.44%	660.19%	1,099.07%	330.56%	77.78%	100.00%	-
P/EPS	20.22	26.35	45.45	82.09	21.55	5.25	7.02	102.57%
YoY %	-23.26%	-42.02%	-44.63%	280.93%	310.48%	-25.21%	-	-
Horiz. %	288.03%	375.36%	647.44%	1,169.37%	306.98%	74.79%	100.00%	-
EY	4.95	3.80	2.20	1.22	4.64	19.04	14.24	-50.59%
YoY %	30.26%	72.73%	80.33%	-73.71%	-75.63%	33.71%	-	-
Horiz. %	34.76%	26.69%	15.45%	8.57%	32.58%	133.71%	100.00%	-
DY	2.28	0.99	0.90	0.00	1.35	7.92	9.51	-61.44%
YoY %	130.30%	10.00%	0.00%	0.00%	-82.95%	-16.72%	-	-
Horiz. %	23.97%	10.41%	9.46%	0.00%	14.20%	83.28%	100.00%	-
P/NAPS	5.32	5.22	5.83	5.17	4.19	0.78	0.65	306.65%
YoY %	1.92%	-10.46%	12.77%	23.39%	437.18%	20.00%	-	-
Horiz. %	818.46%	803.08%	896.92%	795.38%	644.62%	120.00%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	18/08/08	15/05/08	14/02/08	15/11/07	21/08/07	14/05/07	13/02/07	-
Price	4.78	7.45	8.15	7.45	4.92	5.45	3.92	-
P/RPS	1.97	4.47	7.50	14.62	3.38	1.04	1.15	43.21%
YoY %	-55.93%	-40.40%	-48.70%	332.54%	225.00%	-9.57%	-	-
Horiz. %	171.30%	388.70%	652.17%	1,271.30%	293.91%	90.43%	100.00%	-
P/EPS	12.97	27.64	47.80	101.09	20.39	6.48	7.48	44.37%
YoY %	-53.08%	-42.18%	-52.72%	395.78%	214.66%	-13.37%	-	-
Horiz. %	173.40%	369.52%	639.04%	1,351.47%	272.59%	86.63%	100.00%	-
EY	7.71	3.62	2.09	0.99	4.90	15.44	13.37	-30.74%
YoY %	112.98%	73.21%	111.11%	-79.80%	-68.26%	15.48%	-	-
Horiz. %	57.67%	27.08%	15.63%	7.40%	36.65%	115.48%	100.00%	-
DY	3.56	0.94	0.86	0.00	1.42	6.42	8.93	-45.86%
YoY %	278.72%	9.30%	0.00%	0.00%	-77.88%	-28.11%	-	-
Horiz. %	39.87%	10.53%	9.63%	0.00%	15.90%	71.89%	100.00%	-
P/NAPS	3.41	5.48	6.13	6.37	3.97	0.96	0.70	187.64%
YoY %	-37.77%	-10.60%	-3.77%	60.45%	313.54%	37.14%	-	-
Horiz. %	487.14%	782.86%	875.71%	910.00%	567.14%	137.14%	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