[IOICORP] QoQ Quarter Result on 31-Mar-2008 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
15-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 3.52%
YoY- 53.41%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 3,726,840 4,654,772 4,560,065 3,525,422 3,457,141 3,122,741 2,541,774 28.91%
PBT 333,495 462,542 856,100 820,359 790,487 628,251 602,499 -32.46%
Tax -150,967 -140,936 -200,135 -182,782 -162,880 -137,213 -68,735 68.56%
NP 182,528 321,606 655,965 637,577 627,607 491,038 533,764 -50.93%
-
NP to SH 168,586 290,500 597,284 601,639 581,191 451,518 451,661 -48.00%
-
Tax Rate 45.27% 30.47% 23.38% 22.28% 20.61% 21.84% 11.41% -
Total Cost 3,544,312 4,333,166 3,904,100 2,887,845 2,829,534 2,631,703 2,008,010 45.80%
-
Net Worth 7,721,946 7,679,200 8,437,917 8,273,296 7,960,700 7,167,924 7,693,126 0.24%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 176,838 - 602,708 - 418,984 - - -
Div Payout % 104.90% - 100.91% - 72.09% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 7,721,946 7,679,200 8,437,917 8,273,296 7,960,700 7,167,924 7,693,126 0.24%
NOSH 5,894,615 5,952,868 6,027,083 6,083,306 5,985,489 6,126,431 6,204,134 -3.33%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.90% 6.91% 14.38% 18.09% 18.15% 15.72% 21.00% -
ROE 2.18% 3.78% 7.08% 7.27% 7.30% 6.30% 5.87% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 63.22 78.19 75.66 57.95 57.76 50.97 40.97 33.35%
EPS 2.86 4.88 9.91 9.89 9.71 7.37 7.28 -46.20%
DPS 3.00 0.00 10.00 0.00 7.00 0.00 0.00 -
NAPS 1.31 1.29 1.40 1.36 1.33 1.17 1.24 3.71%
Adjusted Per Share Value based on latest NOSH - 6,083,306
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 59.55 74.38 72.87 56.33 55.24 49.90 40.62 28.90%
EPS 2.69 4.64 9.54 9.61 9.29 7.21 7.22 -48.06%
DPS 2.83 0.00 9.63 0.00 6.70 0.00 0.00 -
NAPS 1.2339 1.2271 1.3483 1.322 1.2721 1.1454 1.2293 0.24%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.56 4.20 7.45 7.10 7.75 6.05 5.20 -
P/RPS 5.63 5.37 9.85 12.25 13.42 11.87 12.69 -41.68%
P/EPS 124.48 86.07 75.18 71.79 79.81 82.09 71.43 44.57%
EY 0.80 1.16 1.33 1.39 1.25 1.22 1.40 -31.02%
DY 0.84 0.00 1.34 0.00 0.90 0.00 0.00 -
P/NAPS 2.72 3.26 5.32 5.22 5.83 5.17 4.19 -24.92%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 07/11/08 18/08/08 15/05/08 14/02/08 15/11/07 21/08/07 -
Price 3.72 3.12 4.78 7.45 8.15 7.45 4.92 -
P/RPS 5.88 3.99 6.32 12.86 14.11 14.62 12.01 -37.74%
P/EPS 130.07 63.93 48.23 75.33 83.93 101.09 67.58 54.42%
EY 0.77 1.56 2.07 1.33 1.19 0.99 1.48 -35.18%
DY 0.81 0.00 2.09 0.00 0.86 0.00 0.00 -
P/NAPS 2.84 2.42 3.41 5.48 6.13 6.37 3.97 -19.93%

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