[IOICORP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 8.14%
YoY- -69.62%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 6,335,697 3,275,460 14,600,474 11,478,018 8,381,612 4,654,772 14,665,369 -42.76%
PBT 1,223,357 625,116 1,550,117 937,366 796,037 462,542 3,095,197 -46.05%
Tax -259,345 -136,851 -486,943 -374,991 -291,903 -140,936 -683,010 -47.47%
NP 964,012 488,265 1,063,174 562,375 504,134 321,606 2,412,187 -45.65%
-
NP to SH 939,593 478,382 983,517 496,448 459,086 290,500 2,231,632 -43.73%
-
Tax Rate 21.20% 21.89% 31.41% 40.00% 36.67% 30.47% 22.07% -
Total Cost 5,371,685 2,787,195 13,537,300 10,915,643 7,877,478 4,333,166 12,253,182 -42.20%
-
Net Worth 9,802,369 9,018,187 8,284,739 7,573,938 7,760,033 7,679,200 8,478,385 10.12%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 418,393 - 473,413 355,028 177,710 - 1,029,518 -45.04%
Div Payout % 44.53% - 48.13% 71.51% 38.71% - 46.13% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 9,802,369 9,018,187 8,284,739 7,573,938 7,760,033 7,679,200 8,478,385 10.12%
NOSH 5,977,054 5,972,309 5,917,671 5,917,139 5,923,690 5,952,868 6,055,989 -0.86%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 15.22% 14.91% 7.28% 4.90% 6.01% 6.91% 16.45% -
ROE 9.59% 5.30% 11.87% 6.55% 5.92% 3.78% 26.32% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 106.00 54.84 246.73 193.98 141.49 78.19 242.16 -42.26%
EPS 15.72 8.01 16.62 8.39 7.75 4.88 36.85 -43.24%
DPS 7.00 0.00 8.00 6.00 3.00 0.00 17.00 -44.56%
NAPS 1.64 1.51 1.40 1.28 1.31 1.29 1.40 11.09%
Adjusted Per Share Value based on latest NOSH - 5,930,476
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 102.16 52.82 235.43 185.08 135.15 75.06 236.48 -42.76%
EPS 15.15 7.71 15.86 8.01 7.40 4.68 35.98 -43.73%
DPS 6.75 0.00 7.63 5.72 2.87 0.00 16.60 -45.02%
NAPS 1.5806 1.4542 1.3359 1.2213 1.2513 1.2383 1.3671 10.12%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.47 5.20 4.72 3.80 3.56 4.20 7.45 -
P/RPS 5.16 9.48 1.91 1.96 2.52 5.37 3.08 40.92%
P/EPS 34.80 64.92 28.40 45.29 45.94 86.07 20.22 43.47%
EY 2.87 1.54 3.52 2.21 2.18 1.16 4.95 -30.39%
DY 1.28 0.00 1.69 1.58 0.84 0.00 2.28 -31.87%
P/NAPS 3.34 3.44 3.37 2.97 2.72 3.26 5.32 -26.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 24/11/09 26/08/09 15/05/09 20/02/09 07/11/08 18/08/08 -
Price 5.20 5.39 5.09 4.44 3.72 3.12 4.78 -
P/RPS 4.91 9.83 2.06 2.29 2.63 3.99 1.97 83.52%
P/EPS 33.08 67.29 30.63 52.92 48.00 63.93 12.97 86.35%
EY 3.02 1.49 3.27 1.89 2.08 1.56 7.71 -46.37%
DY 1.35 0.00 1.57 1.35 0.81 0.00 3.56 -47.51%
P/NAPS 3.17 3.57 3.64 3.47 2.84 2.42 3.41 -4.73%

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