[IOICORP] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

16-May-2005

Admission Sponsor

Sponsor

Financial Year

30-Jun-2005

Quarter

31-Mar-2005 [#3]

Profit Trend

QoQ- -42.37%

YoY- 16.66%

Quarter Report

quarterly report 0503.xls

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Quarter Result
Revenue	1,668,550	1,339,835	1,399,009	1,479,165	1,480,128	1,714,205	1,222,298	22.98%
YoY %	24.53%	-4.23%	-5.42%	-0.07%	-13.66%	40.24%	-	-
Horiz. %	136.51%	109.62%	114.46%	121.02%	121.09%	140.24%	100.00%	-
PBT	336,858	255,969	310,285	274,168	315,370	321,031	330,210	1.33%
YoY %	31.60%	-17.51%	13.17%	-13.06%	-1.76%	-2.78%	-	-
Horiz. %	102.01%	77.52%	93.97%	83.03%	95.51%	97.22%	100.00%	-
Tax	-61,743	-42,967	-50,441	-98,937	-11,318	-110,915	-111,652	-32.55%
YoY %	-43.70%	14.82%	49.02%	-774.16%	89.80%	0.66%	-	-
Horiz. %	55.30%	38.48%	45.18%	88.61%	10.14%	99.34%	100.00%	-
NP	275,115	213,002	259,844	175,231	304,052	210,116	218,558	16.53%
YoY %	29.16%	-18.03%	48.29%	-42.37%	44.71%	-3.86%	-	-
Horiz. %	125.88%	97.46%	118.89%	80.18%	139.12%	96.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	228,841	173,424	212,821	175,231	304,052	210,116	218,558	3.10%
YoY %	31.95%	-18.51%	21.45%	-42.37%	44.71%	-3.86%	-	-
Horiz. %	104.70%	79.35%	97.38%	80.18%	139.12%	96.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.33%	16.79%	16.26%	36.09%	3.59%	34.55%	33.81%	-
YoY %	9.17%	3.26%	-54.95%	905.29%	-89.61%	2.19%	-	-
Horiz. %	54.21%	49.66%	48.09%	106.74%	10.62%	102.19%	100.00%	-
Total Cost	1,393,435	1,126,833	1,139,165	1,303,934	1,176,076	1,504,089	1,003,740	24.37%
YoY %	23.66%	-1.08%	-12.64%	10.87%	-21.81%	49.85%	-	-
Horiz. %	138.82%	112.26%	113.49%	129.91%	117.17%	149.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,578,475	4,600,816	4,613,914	4,475,645	4,473,331	4,220,278	4,026,068	38.60%
YoY %	42.98%	-0.28%	3.09%	0.05%	6.00%	4.82%	-	-
Horiz. %	163.40%	114.28%	114.60%	111.17%	111.11%	104.82%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	337,357	-	167,575	175,119	224,227	209,779	146,607	74.03%
YoY %	0.00%	-	-4.31%	-21.90%	6.89%	43.09%	-	-
Horiz. %	230.11%	-	114.30%	119.45%	152.94%	143.09%	100.00%	-
Div Payout %	147.42%	-	78.74%	99.94%	73.75%	99.84%	67.08%	-
YoY %	0.00%	-	-21.21%	35.51%	-26.13%	48.84%	-	-
Horiz. %	219.77%	-	117.38%	148.99%	109.94%	148.84%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	6,578,475	4,600,816	4,613,914	4,475,645	4,473,331	4,220,278	4,026,068	38.60%
YoY %	42.98%	-0.28%	3.09%	0.05%	6.00%	4.82%	-	-
Horiz. %	163.40%	114.28%	114.60%	111.17%	111.11%	104.82%	100.00%	-
NOSH	1,124,525	1,116,703	1,117,170	1,116,121	1,121,135	1,122,414	1,127,750	-0.19%
YoY %	0.70%	-0.04%	0.09%	-0.45%	-0.11%	-0.47%	-	-
Horiz. %	99.71%	99.02%	99.06%	98.97%	99.41%	99.53%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	16.49%	15.90%	18.57%	11.85%	20.54%	12.26%	17.88%	-
YoY %	3.71%	-14.38%	56.71%	-42.31%	67.54%	-31.43%	-	-
Horiz. %	92.23%	88.93%	103.86%	66.28%	114.88%	68.57%	100.00%	-
ROE	3.48%	3.77%	4.61%	3.92%	6.80%	4.98%	5.43%	-
YoY %	-7.69%	-18.22%	17.60%	-42.35%	36.55%	-8.29%	-	-
Horiz. %	64.09%	69.43%	84.90%	72.19%	125.23%	91.71%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	148.38	119.98	125.23	132.53	132.02	152.72	108.38	23.22%
YoY %	23.67%	-4.19%	-5.51%	0.39%	-13.55%	40.91%	-	-
Horiz. %	136.91%	110.70%	115.55%	122.28%	121.81%	140.91%	100.00%	-
EPS	20.35	15.53	19.05	15.70	27.12	18.72	19.38	3.30%
YoY %	31.04%	-18.48%	21.34%	-42.11%	44.87%	-3.41%	-	-
Horiz. %	105.01%	80.13%	98.30%	81.01%	139.94%	96.59%	100.00%	-
DPS	30.00	0.00	15.00	15.69	20.00	18.69	13.00	74.36%
YoY %	0.00%	0.00%	-4.40%	-21.55%	7.01%	43.77%	-	-
Horiz. %	230.77%	0.00%	115.38%	120.69%	153.85%	143.77%	100.00%	-
NAPS	5.85	4.12	4.13	4.01	3.99	3.76	3.57	38.86%
YoY %	41.99%	-0.24%	2.99%	0.50%	6.12%	5.32%	-	-
Horiz. %	163.87%	115.41%	115.69%	112.32%	111.76%	105.32%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,116,121
RPS	26.66	21.41	22.36	23.64	23.65	27.39	19.53	22.98%
YoY %	24.52%	-4.25%	-5.41%	-0.04%	-13.65%	40.25%	-	-
Horiz. %	136.51%	109.63%	114.49%	121.04%	121.10%	140.25%	100.00%	-
EPS	3.66	2.77	3.40	2.80	4.86	3.36	3.49	3.21%
YoY %	32.13%	-18.53%	21.43%	-42.39%	44.64%	-3.72%	-	-
Horiz. %	104.87%	79.37%	97.42%	80.23%	139.26%	96.28%	100.00%	-
DPS	5.39	0.00	2.68	2.80	3.58	3.35	2.34	74.14%
YoY %	0.00%	0.00%	-4.29%	-21.79%	6.87%	43.16%	-	-
Horiz. %	230.34%	0.00%	114.53%	119.66%	152.99%	143.16%	100.00%	-
NAPS	1.0512	0.7352	0.7373	0.7152	0.7148	0.6744	0.6433	38.60%
YoY %	42.98%	-0.28%	3.09%	0.06%	5.99%	4.83%	-	-
Horiz. %	163.41%	114.29%	114.61%	111.18%	111.11%	104.83%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	2.48	2.38	2.10	1.79	1.90	1.87	1.63	-
P/RPS	1.67	1.98	1.68	1.35	1.44	1.22	1.50	7.39%
YoY %	-15.66%	17.86%	24.44%	-6.25%	18.03%	-18.67%	-	-
Horiz. %	111.33%	132.00%	112.00%	90.00%	96.00%	81.33%	100.00%	-
P/EPS	12.19	15.33	11.02	11.40	7.01	9.99	8.41	27.99%
YoY %	-20.48%	39.11%	-3.33%	62.62%	-29.83%	18.79%	-	-
Horiz. %	144.95%	182.28%	131.03%	135.55%	83.35%	118.79%	100.00%	-
EY	8.21	6.53	9.07	8.77	14.27	10.01	11.89	-21.82%
YoY %	25.73%	-28.00%	3.42%	-38.54%	42.56%	-15.81%	-	-
Horiz. %	69.05%	54.92%	76.28%	73.76%	120.02%	84.19%	100.00%	-
DY	12.10	0.00	7.14	8.77	10.53	9.99	7.98	31.88%
YoY %	0.00%	0.00%	-18.59%	-16.71%	5.41%	25.19%	-	-
Horiz. %	151.63%	0.00%	89.47%	109.90%	131.95%	125.19%	100.00%	-
P/NAPS	0.42	0.58	0.51	0.45	0.48	0.50	0.46	-5.86%
YoY %	-27.59%	13.73%	13.33%	-6.25%	-4.00%	8.70%	-	-
Horiz. %	91.30%	126.09%	110.87%	97.83%	104.35%	108.70%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/02/06	16/11/05	16/08/05	16/05/05	17/02/05	10/11/04	16/08/04	-
Price	2.76	2.50	2.24	1.85	1.75	1.94	1.55	-
P/RPS	1.86	2.08	1.79	1.40	1.33	1.27	1.43	19.09%
YoY %	-10.58%	16.20%	27.86%	5.26%	4.72%	-11.19%	-	-
Horiz. %	130.07%	145.45%	125.17%	97.90%	93.01%	88.81%	100.00%	-
P/EPS	13.56	16.10	11.76	11.78	6.45	10.36	8.00	42.02%
YoY %	-15.78%	36.90%	-0.17%	82.64%	-37.74%	29.50%	-	-
Horiz. %	169.50%	201.25%	147.00%	147.25%	80.62%	129.50%	100.00%	-
EY	7.37	6.21	8.50	8.49	15.50	9.65	12.50	-29.61%
YoY %	18.68%	-26.94%	0.12%	-45.23%	60.62%	-22.80%	-	-
Horiz. %	58.96%	49.68%	68.00%	67.92%	124.00%	77.20%	100.00%	-
DY	10.87	0.00	6.70	8.48	11.43	9.63	8.39	18.78%
YoY %	0.00%	0.00%	-20.99%	-25.81%	18.69%	14.78%	-	-
Horiz. %	129.56%	0.00%	79.86%	101.07%	136.23%	114.78%	100.00%	-
P/NAPS	0.47	0.61	0.54	0.46	0.44	0.52	0.43	6.09%
YoY %	-22.95%	12.96%	17.39%	4.55%	-15.38%	20.93%	-	-
Horiz. %	109.30%	141.86%	125.58%	106.98%	102.33%	120.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos