[IOICORP] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 49.65%
YoY- 67.19%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 3,122,741 2,541,774 2,271,783 2,235,784 1,903,386 1,649,090 1,452,193 66.52%
PBT 628,251 602,499 527,069 522,769 338,736 277,828 282,218 70.40%
Tax -137,213 -68,735 -101,646 -109,153 -60,575 -48,195 -43,253 115.74%
NP 491,038 533,764 425,423 413,616 278,161 229,633 238,965 61.55%
-
NP to SH 451,518 451,661 392,173 382,601 255,669 211,908 214,829 64.00%
-
Tax Rate 21.84% 11.41% 19.29% 20.88% 17.88% 17.35% 15.33% -
Total Cost 2,631,703 2,008,010 1,846,360 1,822,168 1,625,225 1,419,457 1,213,228 67.49%
-
Net Worth 7,167,924 7,693,126 7,043,763 6,909,604 6,319,091 5,914,266 4,586,625 34.63%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 428,787 - 31,937 - -
Div Payout % - - - 112.07% - 15.07% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 7,167,924 7,693,126 7,043,763 6,909,604 6,319,091 5,914,266 4,586,625 34.63%
NOSH 6,126,431 6,204,134 1,237,919 1,225,107 1,210,553 1,182,853 1,146,656 205.30%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 15.72% 21.00% 18.73% 18.50% 14.61% 13.92% 16.46% -
ROE 6.30% 5.87% 5.57% 5.54% 4.05% 3.58% 4.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 50.97 40.97 183.52 182.50 157.23 139.42 126.65 -45.46%
EPS 7.37 7.28 31.68 31.23 21.12 3.58 18.74 -46.29%
DPS 0.00 0.00 0.00 35.00 0.00 2.70 0.00 -
NAPS 1.17 1.24 5.69 5.64 5.22 5.00 4.00 -55.90%
Adjusted Per Share Value based on latest NOSH - 1,225,107
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 49.90 40.62 36.30 35.73 30.41 26.35 23.21 66.50%
EPS 7.21 7.22 6.27 6.11 4.09 3.39 3.43 64.02%
DPS 0.00 0.00 0.00 6.85 0.00 0.51 0.00 -
NAPS 1.1454 1.2293 1.1255 1.1041 1.0097 0.9451 0.7329 34.63%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.05 5.20 4.42 3.68 3.24 2.86 2.66 -
P/RPS 11.87 12.69 2.41 2.02 2.06 2.05 2.10 216.97%
P/EPS 82.09 71.43 13.95 11.78 15.34 15.96 14.20 221.76%
EY 1.22 1.40 7.17 8.49 6.52 6.26 7.04 -68.88%
DY 0.00 0.00 0.00 9.51 0.00 0.94 0.00 -
P/NAPS 5.17 4.19 0.78 0.65 0.62 0.57 0.67 290.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 21/08/07 14/05/07 13/02/07 14/11/06 16/08/06 23/06/06 -
Price 7.45 4.92 5.45 3.92 3.66 3.32 2.80 -
P/RPS 14.62 12.01 2.97 2.15 2.33 2.38 2.21 251.99%
P/EPS 101.09 67.58 17.20 12.55 17.33 18.53 14.95 257.16%
EY 0.99 1.48 5.81 7.97 5.77 5.40 6.69 -71.99%
DY 0.00 0.00 0.00 8.93 0.00 0.81 0.00 -
P/NAPS 6.37 3.97 0.96 0.70 0.70 0.66 0.70 335.28%

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