[IOICORP] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
14-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 19.04%
YoY- 1369.46%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 3,970,487 3,519,260 3,059,938 3,147,327 3,060,237 3,275,460 3,122,456 17.32%
PBT 689,324 661,746 618,008 709,268 598,241 625,116 612,751 8.14%
Tax -135,593 -149,157 -77,124 -149,048 -122,494 -136,851 -111,952 13.58%
NP 553,731 512,589 540,884 560,220 475,747 488,265 500,799 6.90%
-
NP to SH 520,238 498,128 547,050 549,018 461,211 478,382 487,069 4.47%
-
Tax Rate 19.67% 22.54% 12.48% 21.01% 20.48% 21.89% 18.27% -
Total Cost 3,416,756 3,006,671 2,519,054 2,587,107 2,584,490 2,787,195 2,621,657 19.25%
-
Net Worth 11,043,089 10,523,830 10,787,801 10,405,805 9,810,454 9,018,187 8,305,683 20.85%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 510,663 - 638,331 - 418,738 - 118,652 163.88%
Div Payout % 98.16% - 116.69% - 90.79% - 24.36% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 11,043,089 10,523,830 10,787,801 10,405,805 9,810,454 9,018,187 8,305,683 20.85%
NOSH 6,383,288 6,378,079 6,383,314 6,383,929 5,981,984 5,972,309 5,932,630 4.98%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.95% 14.57% 17.68% 17.80% 15.55% 14.91% 16.04% -
ROE 4.71% 4.73% 5.07% 5.28% 4.70% 5.30% 5.86% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 62.20 55.18 47.94 49.30 51.16 54.84 52.63 11.74%
EPS 8.15 7.81 8.57 8.60 7.71 8.01 8.21 -0.48%
DPS 8.00 0.00 10.00 0.00 7.00 0.00 2.00 151.34%
NAPS 1.73 1.65 1.69 1.63 1.64 1.51 1.40 15.10%
Adjusted Per Share Value based on latest NOSH - 6,383,929
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 64.02 56.75 49.34 50.75 49.35 52.82 50.35 17.31%
EPS 8.39 8.03 8.82 8.85 7.44 7.71 7.85 4.52%
DPS 8.23 0.00 10.29 0.00 6.75 0.00 1.91 164.09%
NAPS 1.7807 1.697 1.7395 1.6779 1.5819 1.4542 1.3393 20.85%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.81 5.47 5.01 5.39 5.47 5.20 4.72 -
P/RPS 9.34 9.91 10.45 10.93 10.69 9.48 8.97 2.72%
P/EPS 71.29 70.04 58.46 62.67 70.95 64.92 57.49 15.37%
EY 1.40 1.43 1.71 1.60 1.41 1.54 1.74 -13.45%
DY 1.38 0.00 2.00 0.00 1.28 0.00 0.42 120.53%
P/NAPS 3.36 3.32 2.96 3.31 3.34 3.44 3.37 -0.19%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 16/02/11 18/11/10 24/08/10 14/05/10 10/02/10 24/11/09 26/08/09 -
Price 5.71 5.90 5.25 5.39 5.20 5.39 5.09 -
P/RPS 9.18 10.69 10.95 10.93 10.16 9.83 9.67 -3.39%
P/EPS 70.06 75.54 61.26 62.67 67.44 67.29 62.00 8.46%
EY 1.43 1.32 1.63 1.60 1.48 1.49 1.61 -7.57%
DY 1.40 0.00 1.90 0.00 1.35 0.00 0.39 133.90%
P/NAPS 3.30 3.58 3.11 3.31 3.17 3.57 3.64 -6.31%

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