[IOICORP] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

17-Feb-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

31-Dec-2004 [#2]

Profit Trend

QoQ- 144.71%

YoY- 54.51%

Quarter Report

quarterly report 0412.xls

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Cumulative Result
Revenue	1,339,835	6,072,507	4,673,498	3,194,333	1,714,205	4,993,454	3,771,156	-49.80%
YoY %	-77.94%	29.93%	46.31%	86.34%	-65.67%	32.41%	-	-
Horiz. %	35.53%	161.03%	123.93%	84.70%	45.46%	132.41%	100.00%	-
PBT	225,969	1,220,854	910,569	636,401	321,031	1,112,045	781,835	-56.25%
YoY %	-81.49%	34.08%	43.08%	98.24%	-71.13%	42.24%	-	-
Horiz. %	28.90%	156.15%	116.47%	81.40%	41.06%	142.24%	100.00%	-
Tax	-12,967	-134,341	-221,170	-122,233	-110,915	-410,495	-298,843	-87.62%
YoY %	90.35%	39.26%	-80.94%	-10.20%	72.98%	-37.36%	-	-
Horiz. %	4.34%	44.95%	74.01%	40.90%	37.11%	137.36%	100.00%	-
NP	213,002	1,086,513	689,399	514,168	210,116	701,550	482,992	-42.03%
YoY %	-80.40%	57.60%	34.08%	144.71%	-70.05%	45.25%	-	-
Horiz. %	44.10%	224.95%	142.74%	106.45%	43.50%	145.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	173,424	902,220	689,399	514,168	210,116	701,550	482,992	-49.45%
YoY %	-80.78%	30.87%	34.08%	144.71%	-70.05%	45.25%	-	-
Horiz. %	35.91%	186.80%	142.74%	106.45%	43.50%	145.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.74%	11.00%	24.29%	19.21%	34.55%	36.91%	38.22%	-
YoY %	-47.82%	-54.71%	26.44%	-44.40%	-6.39%	-3.43%	-	-
Horiz. %	15.02%	28.78%	63.55%	50.26%	90.40%	96.57%	100.00%	-
Total Cost	1,126,833	4,985,994	3,984,099	2,680,165	1,504,089	4,291,904	3,288,164	-50.99%
YoY %	-77.40%	25.15%	48.65%	78.19%	-64.96%	30.53%	-	-
Horiz. %	34.27%	151.63%	121.16%	81.51%	45.74%	130.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,600,816	4,868,697	4,490,724	4,475,415	4,220,278	3,899,320	3,598,128	17.78%
YoY %	-5.50%	8.42%	0.34%	6.05%	8.23%	8.37%	-	-
Horiz. %	127.87%	135.31%	124.81%	124.38%	117.29%	108.37%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	-	391,734	688,615	224,331	209,779	273,061	129,662	-
YoY %	-	-43.11%	206.96%	6.94%	-23.18%	110.59%	-	-
Horiz. %	-	302.12%	531.08%	173.01%	161.79%	210.59%	100.00%	-
Div Payout %	-	43.42%	99.89%	43.63%	99.84%	38.92%	26.85%	-
YoY %	-	-56.53%	128.95%	-56.30%	156.53%	44.95%	-	-
Horiz. %	-	161.71%	372.03%	162.50%	371.84%	144.95%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	4,600,816	4,868,697	4,490,724	4,475,415	4,220,278	3,899,320	3,598,128	17.78%
YoY %	-5.50%	8.42%	0.34%	6.05%	8.23%	8.37%	-	-
Horiz. %	127.87%	135.31%	124.81%	124.38%	117.29%	108.37%	100.00%	-
NOSH	1,116,703	1,119,240	1,119,881	1,121,657	1,122,414	1,092,246	1,080,518	2.21%
YoY %	-0.23%	-0.06%	-0.16%	-0.07%	2.76%	1.09%	-	-
Horiz. %	103.35%	103.58%	103.64%	103.81%	103.88%	101.09%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	15.90%	17.89%	14.75%	16.10%	12.26%	14.05%	12.81%	-
YoY %	-11.12%	21.29%	-8.39%	31.32%	-12.74%	9.68%	-	-
Horiz. %	124.12%	139.66%	115.14%	125.68%	95.71%	109.68%	100.00%	-
ROE	3.77%	18.53%	15.35%	11.49%	4.98%	17.99%	13.42%	-
YoY %	-79.65%	20.72%	33.59%	130.72%	-72.32%	34.05%	-	-
Horiz. %	28.09%	138.08%	114.38%	85.62%	37.11%	134.05%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	119.98	542.56	417.32	284.79	152.72	457.17	349.01	-50.89%
YoY %	-77.89%	30.01%	46.54%	86.48%	-66.59%	30.99%	-	-
Horiz. %	34.38%	155.46%	119.57%	81.60%	43.76%	130.99%	100.00%	-
EPS	15.53	80.61	61.56	45.84	18.72	64.23	44.70	-50.54%
YoY %	-80.73%	30.95%	34.29%	144.87%	-70.85%	43.69%	-	-
Horiz. %	34.74%	180.34%	137.72%	102.55%	41.88%	143.69%	100.00%	-
DPS	0.00	35.00	61.49	20.00	18.69	25.00	12.00	-
YoY %	0.00%	-43.08%	207.45%	7.01%	-25.24%	108.33%	-	-
Horiz. %	0.00%	291.67%	512.42%	166.67%	155.75%	208.33%	100.00%	-
NAPS	4.12	4.35	4.01	3.99	3.76	3.57	3.33	15.23%
YoY %	-5.29%	8.48%	0.50%	6.12%	5.32%	7.21%	-	-
Horiz. %	123.72%	130.63%	120.42%	119.82%	112.91%	107.21%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,121,135
RPS	21.41	97.03	74.68	51.04	27.39	79.79	60.26	-49.80%
YoY %	-77.93%	29.93%	46.32%	86.35%	-65.67%	32.41%	-	-
Horiz. %	35.53%	161.02%	123.93%	84.70%	45.45%	132.41%	100.00%	-
EPS	2.77	14.42	11.02	8.22	3.36	11.21	7.72	-49.47%
YoY %	-80.79%	30.85%	34.06%	144.64%	-70.03%	45.21%	-	-
Horiz. %	35.88%	186.79%	142.75%	106.48%	43.52%	145.21%	100.00%	-
DPS	0.00	6.26	11.00	3.58	3.35	4.36	2.07	-
YoY %	0.00%	-43.09%	207.26%	6.87%	-23.17%	110.63%	-	-
Horiz. %	0.00%	302.42%	531.40%	172.95%	161.84%	210.63%	100.00%	-
NAPS	0.7352	0.778	0.7176	0.7151	0.6744	0.6231	0.575	17.78%
YoY %	-5.50%	8.42%	0.35%	6.03%	8.23%	8.37%	-	-
Horiz. %	127.86%	135.30%	124.80%	124.37%	117.29%	108.37%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	2.38	2.10	1.79	1.90	1.87	1.63	2.16	-
P/RPS	1.98	0.39	0.43	0.67	1.22	0.36	0.62	116.70%
YoY %	407.69%	-9.30%	-35.82%	-45.08%	238.89%	-41.94%	-	-
Horiz. %	319.35%	62.90%	69.35%	108.06%	196.77%	58.06%	100.00%	-
P/EPS	15.33	2.61	2.91	4.14	9.99	2.54	4.83	115.81%
YoY %	487.36%	-10.31%	-29.71%	-58.56%	293.31%	-47.41%	-	-
Horiz. %	317.39%	54.04%	60.25%	85.71%	206.83%	52.59%	100.00%	-
EY	6.53	38.39	34.39	24.13	10.01	39.40	20.69	-53.61%
YoY %	-82.99%	11.63%	42.52%	141.06%	-74.59%	90.43%	-	-
Horiz. %	31.56%	185.55%	166.22%	116.63%	48.38%	190.43%	100.00%	-
DY	0.00	16.67	34.35	10.53	9.99	15.34	5.56	-
YoY %	0.00%	-51.47%	226.21%	5.41%	-34.88%	175.90%	-	-
Horiz. %	0.00%	299.82%	617.81%	189.39%	179.68%	275.90%	100.00%	-
P/NAPS	0.58	0.48	0.45	0.48	0.50	0.46	0.65	-7.30%
YoY %	20.83%	6.67%	-6.25%	-4.00%	8.70%	-29.23%	-	-
Horiz. %	89.23%	73.85%	69.23%	73.85%	76.92%	70.77%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	16/11/05	16/08/05	16/05/05	17/02/05	10/11/04	16/08/04	14/05/04	-
Price	2.50	2.24	1.85	1.75	1.94	1.55	1.66	-
P/RPS	2.08	0.41	0.44	0.61	1.27	0.34	0.48	165.55%
YoY %	407.32%	-6.82%	-27.87%	-51.97%	273.53%	-29.17%	-	-
Horiz. %	433.33%	85.42%	91.67%	127.08%	264.58%	70.83%	100.00%	-
P/EPS	16.10	2.78	3.01	3.82	10.36	2.41	3.71	165.81%
YoY %	479.14%	-7.64%	-21.20%	-63.13%	329.88%	-35.04%	-	-
Horiz. %	433.96%	74.93%	81.13%	102.96%	279.25%	64.96%	100.00%	-
EY	6.21	35.99	33.28	26.19	9.65	41.44	26.93	-62.36%
YoY %	-82.75%	8.14%	27.07%	171.40%	-76.71%	53.88%	-	-
Horiz. %	23.06%	133.64%	123.58%	97.25%	35.83%	153.88%	100.00%	-
DY	0.00	15.63	33.24	11.43	9.63	16.13	7.23	-
YoY %	0.00%	-52.98%	190.81%	18.69%	-40.30%	123.10%	-	-
Horiz. %	0.00%	216.18%	459.75%	158.09%	133.20%	223.10%	100.00%	-
P/NAPS	0.61	0.51	0.46	0.44	0.52	0.43	0.50	14.16%
YoY %	19.61%	10.87%	4.55%	-15.38%	20.93%	-14.00%	-	-
Horiz. %	122.00%	102.00%	92.00%	88.00%	104.00%	86.00%	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