[IOICORP] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 1203.65%
YoY- -18.45%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,147,327 3,060,237 3,275,460 3,122,456 3,096,406 3,726,840 4,654,772 -22.98%
PBT 709,268 598,241 625,116 612,751 141,329 333,495 462,542 33.01%
Tax -149,048 -122,494 -136,851 -111,952 -83,088 -150,967 -140,936 3.80%
NP 560,220 475,747 488,265 500,799 58,241 182,528 321,606 44.82%
-
NP to SH 549,018 461,211 478,382 487,069 37,362 168,586 290,500 52.91%
-
Tax Rate 21.01% 20.48% 21.89% 18.27% 58.79% 45.27% 30.47% -
Total Cost 2,587,107 2,584,490 2,787,195 2,621,657 3,038,165 3,544,312 4,333,166 -29.11%
-
Net Worth 10,405,805 9,810,454 9,018,187 8,305,683 7,591,009 7,721,946 7,679,200 22.47%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 418,738 - 118,652 177,914 176,838 - -
Div Payout % - 90.79% - 24.36% 476.19% 104.90% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 10,405,805 9,810,454 9,018,187 8,305,683 7,591,009 7,721,946 7,679,200 22.47%
NOSH 6,383,929 5,981,984 5,972,309 5,932,630 5,930,476 5,894,615 5,952,868 4.77%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 17.80% 15.55% 14.91% 16.04% 1.88% 4.90% 6.91% -
ROE 5.28% 4.70% 5.30% 5.86% 0.49% 2.18% 3.78% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 49.30 51.16 54.84 52.63 52.21 63.22 78.19 -26.49%
EPS 8.60 7.71 8.01 8.21 0.63 2.86 4.88 45.94%
DPS 0.00 7.00 0.00 2.00 3.00 3.00 0.00 -
NAPS 1.63 1.64 1.51 1.40 1.28 1.31 1.29 16.89%
Adjusted Per Share Value based on latest NOSH - 5,932,630
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 50.29 48.90 52.34 49.89 49.48 59.55 74.38 -22.98%
EPS 8.77 7.37 7.64 7.78 0.60 2.69 4.64 52.92%
DPS 0.00 6.69 0.00 1.90 2.84 2.83 0.00 -
NAPS 1.6628 1.5676 1.441 1.3272 1.213 1.2339 1.2271 22.47%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 5.39 5.47 5.20 4.72 3.80 3.56 4.20 -
P/RPS 10.93 10.69 9.48 8.97 7.28 5.63 5.37 60.67%
P/EPS 62.67 70.95 64.92 57.49 603.17 124.48 86.07 -19.08%
EY 1.60 1.41 1.54 1.74 0.17 0.80 1.16 23.93%
DY 0.00 1.28 0.00 0.42 0.79 0.84 0.00 -
P/NAPS 3.31 3.34 3.44 3.37 2.97 2.72 3.26 1.02%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 14/05/10 10/02/10 24/11/09 26/08/09 15/05/09 20/02/09 07/11/08 -
Price 5.39 5.20 5.39 5.09 4.44 3.72 3.12 -
P/RPS 10.93 10.16 9.83 9.67 8.50 5.88 3.99 95.89%
P/EPS 62.67 67.44 67.29 62.00 704.76 130.07 63.93 -1.31%
EY 1.60 1.48 1.49 1.61 0.14 0.77 1.56 1.70%
DY 0.00 1.35 0.00 0.39 0.68 0.81 0.00 -
P/NAPS 3.31 3.17 3.57 3.64 3.47 2.84 2.42 23.24%

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