[IOICORP] QoQ 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- -0.03%
YoY- 76.6%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 4,560,065 3,525,422 3,457,141 3,122,741 2,541,774 2,271,783 2,235,784 60.89%
PBT 856,100 820,359 790,487 628,251 602,499 527,069 522,769 38.97%
Tax -200,135 -182,782 -162,880 -137,213 -68,735 -101,646 -109,153 49.85%
NP 655,965 637,577 627,607 491,038 533,764 425,423 413,616 36.03%
-
NP to SH 597,284 601,639 581,191 451,518 451,661 392,173 382,601 34.60%
-
Tax Rate 23.38% 22.28% 20.61% 21.84% 11.41% 19.29% 20.88% -
Total Cost 3,904,100 2,887,845 2,829,534 2,631,703 2,008,010 1,846,360 1,822,168 66.27%
-
Net Worth 8,437,917 8,273,296 7,960,700 7,167,924 7,693,126 7,043,763 6,909,604 14.26%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 602,708 - 418,984 - - - 428,787 25.50%
Div Payout % 100.91% - 72.09% - - - 112.07% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 8,437,917 8,273,296 7,960,700 7,167,924 7,693,126 7,043,763 6,909,604 14.26%
NOSH 6,027,083 6,083,306 5,985,489 6,126,431 6,204,134 1,237,919 1,225,107 189.54%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.38% 18.09% 18.15% 15.72% 21.00% 18.73% 18.50% -
ROE 7.08% 7.27% 7.30% 6.30% 5.87% 5.57% 5.54% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 75.66 57.95 57.76 50.97 40.97 183.52 182.50 -44.43%
EPS 9.91 9.89 9.71 7.37 7.28 31.68 31.23 -53.50%
DPS 10.00 0.00 7.00 0.00 0.00 0.00 35.00 -56.65%
NAPS 1.40 1.36 1.33 1.17 1.24 5.69 5.64 -60.53%
Adjusted Per Share Value based on latest NOSH - 6,126,431
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 72.87 56.33 55.24 49.90 40.62 36.30 35.73 60.89%
EPS 9.54 9.61 9.29 7.21 7.22 6.27 6.11 34.62%
DPS 9.63 0.00 6.70 0.00 0.00 0.00 6.85 25.52%
NAPS 1.3483 1.322 1.2721 1.1454 1.2293 1.1255 1.1041 14.26%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
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 9.85 12.25 13.42 11.87 12.69 2.41 2.02 187.83%
P/EPS 75.18 71.79 79.81 82.09 71.43 13.95 11.78 244.45%
EY 1.33 1.39 1.25 1.22 1.40 7.17 8.49 -70.97%
DY 1.34 0.00 0.90 0.00 0.00 0.00 9.51 -72.95%
P/NAPS 5.32 5.22 5.83 5.17 4.19 0.78 0.65 306.65%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
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 6.32 12.86 14.11 14.62 12.01 2.97 2.15 105.33%
P/EPS 48.23 75.33 83.93 101.09 67.58 17.20 12.55 145.54%
EY 2.07 1.33 1.19 0.99 1.48 5.81 7.97 -59.32%
DY 2.09 0.00 0.86 0.00 0.00 0.00 8.93 -62.05%
P/NAPS 3.41 5.48 6.13 6.37 3.97 0.96 0.70 187.64%

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