[IOICORP] QoQ 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- 44.71%
YoY- 73.4%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,339,835 1,399,009 1,479,165 1,480,128 1,714,205 1,222,298 1,107,866 13.49%
PBT 255,969 310,285 274,168 315,370 321,031 330,210 247,809 2.18%
Tax -42,967 -50,441 -98,937 -11,318 -110,915 -111,652 -97,598 -42.09%
NP 213,002 259,844 175,231 304,052 210,116 218,558 150,211 26.19%
-
NP to SH 173,424 212,821 175,231 304,052 210,116 218,558 150,211 10.04%
-
Tax Rate 16.79% 16.26% 36.09% 3.59% 34.55% 33.81% 39.38% -
Total Cost 1,126,833 1,139,165 1,303,934 1,176,076 1,504,089 1,003,740 957,655 11.44%
-
Net Worth 4,600,816 4,613,914 4,475,645 4,473,331 4,220,278 4,026,068 3,744,031 14.71%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 167,575 175,119 224,227 209,779 146,607 - -
Div Payout % - 78.74% 99.94% 73.75% 99.84% 67.08% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 4,600,816 4,613,914 4,475,645 4,473,331 4,220,278 4,026,068 3,744,031 14.71%
NOSH 1,116,703 1,117,170 1,116,121 1,121,135 1,122,414 1,127,750 1,124,333 -0.45%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 15.90% 18.57% 11.85% 20.54% 12.26% 17.88% 13.56% -
ROE 3.77% 4.61% 3.92% 6.80% 4.98% 5.43% 4.01% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 119.98 125.23 132.53 132.02 152.72 108.38 98.54 14.01%
EPS 15.53 19.05 15.70 27.12 18.72 19.38 13.36 10.54%
DPS 0.00 15.00 15.69 20.00 18.69 13.00 0.00 -
NAPS 4.12 4.13 4.01 3.99 3.76 3.57 3.33 15.23%
Adjusted Per Share Value based on latest NOSH - 1,121,135
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 21.60 22.56 23.85 23.87 27.64 19.71 17.86 13.50%
EPS 2.80 3.43 2.83 4.90 3.39 3.52 2.42 10.20%
DPS 0.00 2.70 2.82 3.62 3.38 2.36 0.00 -
NAPS 0.7419 0.744 0.7217 0.7213 0.6805 0.6492 0.6037 14.71%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
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 1.68 1.35 1.44 1.22 1.50 2.19 -6.49%
P/EPS 15.33 11.02 11.40 7.01 9.99 8.41 16.17 -3.49%
EY 6.53 9.07 8.77 14.27 10.01 11.89 6.19 3.62%
DY 0.00 7.14 8.77 10.53 9.99 7.98 0.00 -
P/NAPS 0.58 0.51 0.45 0.48 0.50 0.46 0.65 -7.30%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
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 1.79 1.40 1.33 1.27 1.43 1.68 15.28%
P/EPS 16.10 11.76 11.78 6.45 10.36 8.00 12.43 18.80%
EY 6.21 8.50 8.49 15.50 9.65 12.50 8.05 -15.87%
DY 0.00 6.70 8.48 11.43 9.63 8.39 0.00 -
P/NAPS 0.61 0.54 0.46 0.44 0.52 0.43 0.50 14.16%

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