[IOICORP] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
23-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -6.12%
YoY- 22.6%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,235,784 1,903,386 1,649,090 1,452,193 1,668,550 1,339,835 1,399,009 36.57%
PBT 522,769 338,736 277,828 282,218 336,858 255,969 310,285 41.45%
Tax -109,153 -60,575 -48,195 -43,253 -61,743 -42,967 -50,441 67.06%
NP 413,616 278,161 229,633 238,965 275,115 213,002 259,844 36.21%
-
NP to SH 382,601 255,669 211,908 214,829 228,841 173,424 212,821 47.69%
-
Tax Rate 20.88% 17.88% 17.35% 15.33% 18.33% 16.79% 16.26% -
Total Cost 1,822,168 1,625,225 1,419,457 1,213,228 1,393,435 1,126,833 1,139,165 36.65%
-
Net Worth 6,909,604 6,319,091 5,914,266 4,586,625 6,578,475 4,600,816 4,613,914 30.79%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 428,787 - 31,937 - 337,357 - 167,575 86.75%
Div Payout % 112.07% - 15.07% - 147.42% - 78.74% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 6,909,604 6,319,091 5,914,266 4,586,625 6,578,475 4,600,816 4,613,914 30.79%
NOSH 1,225,107 1,210,553 1,182,853 1,146,656 1,124,525 1,116,703 1,117,170 6.32%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 18.50% 14.61% 13.92% 16.46% 16.49% 15.90% 18.57% -
ROE 5.54% 4.05% 3.58% 4.68% 3.48% 3.77% 4.61% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 182.50 157.23 139.42 126.65 148.38 119.98 125.23 28.45%
EPS 31.23 21.12 3.58 18.74 20.35 15.53 19.05 38.90%
DPS 35.00 0.00 2.70 0.00 30.00 0.00 15.00 75.64%
NAPS 5.64 5.22 5.00 4.00 5.85 4.12 4.13 23.01%
Adjusted Per Share Value based on latest NOSH - 1,146,656
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 36.05 30.69 26.59 23.42 26.91 21.60 22.56 36.56%
EPS 6.17 4.12 3.42 3.46 3.69 2.80 3.43 47.75%
DPS 6.91 0.00 0.51 0.00 5.44 0.00 2.70 86.78%
NAPS 1.1142 1.019 0.9537 0.7396 1.0608 0.7419 0.744 30.79%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.68 3.24 2.86 2.66 2.48 2.38 2.10 -
P/RPS 2.02 2.06 2.05 2.10 1.67 1.98 1.68 13.03%
P/EPS 11.78 15.34 15.96 14.20 12.19 15.33 11.02 4.53%
EY 8.49 6.52 6.26 7.04 8.21 6.53 9.07 -4.29%
DY 9.51 0.00 0.94 0.00 12.10 0.00 7.14 20.99%
P/NAPS 0.65 0.62 0.57 0.67 0.42 0.58 0.51 17.49%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 13/02/07 14/11/06 16/08/06 23/06/06 23/02/06 16/11/05 16/08/05 -
Price 3.92 3.66 3.32 2.80 2.76 2.50 2.24 -
P/RPS 2.15 2.33 2.38 2.21 1.86 2.08 1.79 12.95%
P/EPS 12.55 17.33 18.53 14.95 13.56 16.10 11.76 4.41%
EY 7.97 5.77 5.40 6.69 7.37 6.21 8.50 -4.19%
DY 8.93 0.00 0.81 0.00 10.87 0.00 6.70 21.04%
P/NAPS 0.70 0.70 0.66 0.70 0.47 0.61 0.54 18.83%

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