[IOICORP] QoQ Quarter Result on 31-Mar-2007 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 2.5%
YoY- 82.55%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 3,457,141 3,122,741 2,541,774 2,271,783 2,235,784 1,903,386 1,649,090 63.57%
PBT 790,487 628,251 602,499 527,069 522,769 338,736 277,828 100.40%
Tax -162,880 -137,213 -68,735 -101,646 -109,153 -60,575 -48,195 124.70%
NP 627,607 491,038 533,764 425,423 413,616 278,161 229,633 95.12%
-
NP to SH 581,191 451,518 451,661 392,173 382,601 255,669 211,908 95.57%
-
Tax Rate 20.61% 21.84% 11.41% 19.29% 20.88% 17.88% 17.35% -
Total Cost 2,829,534 2,631,703 2,008,010 1,846,360 1,822,168 1,625,225 1,419,457 58.19%
-
Net Worth 7,960,700 7,167,924 7,693,126 7,043,763 6,909,604 6,319,091 5,914,266 21.84%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 418,984 - - - 428,787 - 31,937 453.64%
Div Payout % 72.09% - - - 112.07% - 15.07% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 7,960,700 7,167,924 7,693,126 7,043,763 6,909,604 6,319,091 5,914,266 21.84%
NOSH 5,985,489 6,126,431 6,204,134 1,237,919 1,225,107 1,210,553 1,182,853 193.87%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 18.15% 15.72% 21.00% 18.73% 18.50% 14.61% 13.92% -
ROE 7.30% 6.30% 5.87% 5.57% 5.54% 4.05% 3.58% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 57.76 50.97 40.97 183.52 182.50 157.23 139.42 -44.33%
EPS 9.71 7.37 7.28 31.68 31.23 21.12 3.58 94.13%
DPS 7.00 0.00 0.00 0.00 35.00 0.00 2.70 88.39%
NAPS 1.33 1.17 1.24 5.69 5.64 5.22 5.00 -58.53%
Adjusted Per Share Value based on latest NOSH - 1,237,919
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 55.75 50.35 40.99 36.63 36.05 30.69 26.59 63.59%
EPS 9.37 7.28 7.28 6.32 6.17 4.12 3.42 95.43%
DPS 6.76 0.00 0.00 0.00 6.91 0.00 0.51 457.45%
NAPS 1.2837 1.1558 1.2405 1.1358 1.1142 1.019 0.9537 21.84%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 7.75 6.05 5.20 4.42 3.68 3.24 2.86 -
P/RPS 13.42 11.87 12.69 2.41 2.02 2.06 2.05 248.74%
P/EPS 79.81 82.09 71.43 13.95 11.78 15.34 15.96 191.57%
EY 1.25 1.22 1.40 7.17 8.49 6.52 6.26 -65.73%
DY 0.90 0.00 0.00 0.00 9.51 0.00 0.94 -2.84%
P/NAPS 5.83 5.17 4.19 0.78 0.65 0.62 0.57 369.19%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 14/02/08 15/11/07 21/08/07 14/05/07 13/02/07 14/11/06 16/08/06 -
Price 8.15 7.45 4.92 5.45 3.92 3.66 3.32 -
P/RPS 14.11 14.62 12.01 2.97 2.15 2.33 2.38 226.50%
P/EPS 83.93 101.09 67.58 17.20 12.55 17.33 18.53 173.00%
EY 1.19 0.99 1.48 5.81 7.97 5.77 5.40 -63.41%
DY 0.86 0.00 0.00 0.00 8.93 0.00 0.81 4.06%
P/NAPS 6.13 6.37 3.97 0.96 0.70 0.70 0.66 340.06%

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