[IOICORP] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

24-Nov-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Sep-2009 [#1]

Profit Trend

QoQ- -51.36%

YoY- 64.68%

Quarter Report

Microsoft Word - Quarterly Report 0909.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Cumulative Result
Revenue	12,542,962	9,483,024	6,335,697	3,275,460	14,600,474	11,478,018	8,381,612	30.92%
YoY %	32.27%	49.68%	93.43%	-77.57%	27.20%	36.94%	-	-
Horiz. %	149.65%	113.14%	75.59%	39.08%	174.20%	136.94%	100.00%	-
PBT	2,550,633	1,932,625	1,223,357	625,116	1,550,117	937,366	796,037	117.80%
YoY %	31.98%	57.98%	95.70%	-59.67%	65.37%	17.75%	-	-
Horiz. %	320.42%	242.78%	153.68%	78.53%	194.73%	117.75%	100.00%	-
Tax	-485,517	-408,393	-259,345	-136,851	-486,943	-374,991	-291,903	40.51%
YoY %	-18.88%	-57.47%	-89.51%	71.90%	-29.85%	-28.46%	-	-
Horiz. %	166.33%	139.91%	88.85%	46.88%	166.82%	128.46%	100.00%	-
NP	2,065,116	1,524,232	964,012	488,265	1,063,174	562,375	504,134	156.67%
YoY %	35.49%	58.11%	97.44%	-54.07%	89.05%	11.55%	-	-
Horiz. %	409.64%	302.35%	191.22%	96.85%	210.89%	111.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,035,661	1,488,611	939,593	478,382	983,517	496,448	459,086	170.64%
YoY %	36.75%	58.43%	96.41%	-51.36%	98.11%	8.14%	-	-
Horiz. %	443.42%	324.26%	204.67%	104.20%	214.23%	108.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.04%	21.13%	21.20%	21.89%	31.41%	40.00%	36.67%	-
YoY %	-9.89%	-0.33%	-3.15%	-30.31%	-21.48%	9.08%	-	-
Horiz. %	51.92%	57.62%	57.81%	59.69%	85.66%	109.08%	100.00%	-
Total Cost	10,477,846	7,958,792	5,371,685	2,787,195	13,537,300	10,915,643	7,877,478	21.00%
YoY %	31.65%	48.16%	92.73%	-79.41%	24.02%	38.57%	-	-
Horiz. %	133.01%	101.03%	68.19%	35.38%	171.85%	138.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	10,437,704	9,956,650	9,802,369	9,018,187	8,284,739	7,573,938	7,760,033	21.91%
YoY %	4.83%	1.57%	8.70%	8.85%	9.38%	-2.40%	-	-
Horiz. %	134.51%	128.31%	126.32%	116.21%	106.76%	97.60%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	1,049,946	427,586	418,393	-	473,413	355,028	177,710	227.88%
YoY %	145.55%	2.20%	0.00%	-	33.35%	99.78%	-	-
Horiz. %	590.82%	240.61%	235.44%	-	266.40%	199.78%	100.00%	-
Div Payout %	51.58%	28.72%	44.53%	-	48.13%	71.51%	38.71%	-
YoY %	79.60%	-35.50%	0.00%	-	-32.69%	84.73%	-	-
Horiz. %	133.25%	74.19%	115.03%	-	124.33%	184.73%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	10,437,704	9,956,650	9,802,369	9,018,187	8,284,739	7,573,938	7,760,033	21.91%
YoY %	4.83%	1.57%	8.70%	8.85%	9.38%	-2.40%	-	-
Horiz. %	134.51%	128.31%	126.32%	116.21%	106.76%	97.60%	100.00%	-
NOSH	6,176,156	6,108,374	5,977,054	5,972,309	5,917,671	5,917,139	5,923,690	2.82%
YoY %	1.11%	2.20%	0.08%	0.92%	0.01%	-0.11%	-	-
Horiz. %	104.26%	103.12%	100.90%	100.82%	99.90%	99.89%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	16.46%	16.07%	15.22%	14.91%	7.28%	4.90%	6.01%	-
YoY %	2.43%	5.58%	2.08%	104.81%	48.57%	-18.47%	-	-
Horiz. %	273.88%	267.39%	253.24%	248.09%	121.13%	81.53%	100.00%	-
ROE	19.50%	14.95%	9.59%	5.30%	11.87%	6.55%	5.92%	-
YoY %	30.43%	55.89%	80.94%	-55.35%	81.22%	10.64%	-	-
Horiz. %	329.39%	252.53%	161.99%	89.53%	200.51%	110.64%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	203.09	155.25	106.00	54.84	246.73	193.98	141.49	27.32%
YoY %	30.81%	46.46%	93.29%	-77.77%	27.19%	37.10%	-	-
Horiz. %	143.54%	109.73%	74.92%	38.76%	174.38%	137.10%	100.00%	-
EPS	32.96	24.37	15.72	8.01	16.62	8.39	7.75	163.19%
YoY %	35.25%	55.03%	96.25%	-51.81%	98.09%	8.26%	-	-
Horiz. %	425.29%	314.45%	202.84%	103.35%	214.45%	108.26%	100.00%	-
DPS	17.00	7.00	7.00	0.00	8.00	6.00	3.00	218.85%
YoY %	142.86%	0.00%	0.00%	0.00%	33.33%	100.00%	-	-
Horiz. %	566.67%	233.33%	233.33%	0.00%	266.67%	200.00%	100.00%	-
NAPS	1.69	1.63	1.64	1.51	1.40	1.28	1.31	18.56%
YoY %	3.68%	-0.61%	8.61%	7.86%	9.38%	-2.29%	-	-
Horiz. %	129.01%	124.43%	125.19%	115.27%	106.87%	97.71%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 5,972,309
RPS	200.43	151.53	101.24	52.34	233.31	183.41	133.93	30.93%
YoY %	32.27%	49.67%	93.43%	-77.57%	27.21%	36.94%	-	-
Horiz. %	149.65%	113.14%	75.59%	39.08%	174.20%	136.94%	100.00%	-
EPS	32.53	23.79	15.01	7.64	15.72	7.93	7.34	170.54%
YoY %	36.74%	58.49%	96.47%	-51.40%	98.23%	8.04%	-	-
Horiz. %	443.19%	324.11%	204.50%	104.09%	214.17%	108.04%	100.00%	-
DPS	16.78	6.83	6.69	0.00	7.56	5.67	2.84	227.89%
YoY %	145.68%	2.09%	0.00%	0.00%	33.33%	99.65%	-	-
Horiz. %	590.85%	240.49%	235.56%	0.00%	266.20%	199.65%	100.00%	-
NAPS	1.6679	1.591	1.5663	1.441	1.3238	1.2103	1.24	21.91%
YoY %	4.83%	1.58%	8.70%	8.85%	9.38%	-2.40%	-	-
Horiz. %	134.51%	128.31%	126.31%	116.21%	106.76%	97.60%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	5.01	5.39	5.47	5.20	4.72	3.80	3.56	-
P/RPS	2.47	3.47	5.16	9.48	1.91	1.96	2.52	-1.33%
YoY %	-28.82%	-32.75%	-45.57%	396.34%	-2.55%	-22.22%	-	-
Horiz. %	98.02%	137.70%	204.76%	376.19%	75.79%	77.78%	100.00%	-
P/EPS	15.20	22.12	34.80	64.92	28.40	45.29	45.94	-52.25%
YoY %	-31.28%	-36.44%	-46.40%	128.59%	-37.29%	-1.41%	-	-
Horiz. %	33.09%	48.15%	75.75%	141.31%	61.82%	98.59%	100.00%	-
EY	6.58	4.52	2.87	1.54	3.52	2.21	2.18	109.27%
YoY %	45.58%	57.49%	86.36%	-56.25%	59.28%	1.38%	-	-
Horiz. %	301.83%	207.34%	131.65%	70.64%	161.47%	101.38%	100.00%	-
DY	3.39	1.30	1.28	0.00	1.69	1.58	0.84	154.13%
YoY %	160.77%	1.56%	0.00%	0.00%	6.96%	88.10%	-	-
Horiz. %	403.57%	154.76%	152.38%	0.00%	201.19%	188.10%	100.00%	-
P/NAPS	2.96	3.31	3.34	3.44	3.37	2.97	2.72	5.81%
YoY %	-10.57%	-0.90%	-2.91%	2.08%	13.47%	9.19%	-	-
Horiz. %	108.82%	121.69%	122.79%	126.47%	123.90%	109.19%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	24/08/10	14/05/10	10/02/10	24/11/09	26/08/09	15/05/09	20/02/09	-
Price	5.25	5.39	5.20	5.39	5.09	4.44	3.72	-
P/RPS	2.59	3.47	4.91	9.83	2.06	2.29	2.63	-1.01%
YoY %	-25.36%	-29.33%	-50.05%	377.18%	-10.04%	-12.93%	-	-
Horiz. %	98.48%	131.94%	186.69%	373.76%	78.33%	87.07%	100.00%	-
P/EPS	15.93	22.12	33.08	67.29	30.63	52.92	48.00	-52.16%
YoY %	-27.98%	-33.13%	-50.84%	119.69%	-42.12%	10.25%	-	-
Horiz. %	33.19%	46.08%	68.92%	140.19%	63.81%	110.25%	100.00%	-
EY	6.28	4.52	3.02	1.49	3.27	1.89	2.08	109.31%
YoY %	38.94%	49.67%	102.68%	-54.43%	73.02%	-9.13%	-	-
Horiz. %	301.92%	217.31%	145.19%	71.63%	157.21%	90.87%	100.00%	-
DY	3.24	1.30	1.35	0.00	1.57	1.35	0.81	152.62%
YoY %	149.23%	-3.70%	0.00%	0.00%	16.30%	66.67%	-	-
Horiz. %	400.00%	160.49%	166.67%	0.00%	193.83%	166.67%	100.00%	-
P/NAPS	3.11	3.31	3.17	3.57	3.64	3.47	2.84	6.25%
YoY %	-6.04%	4.42%	-11.20%	-1.92%	4.90%	22.18%	-	-
Horiz. %	109.51%	116.55%	111.62%	125.70%	128.17%	122.18%	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