[IOICORP] QoQ TTM Result on 30-Jun-2006 [#4]

Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -0.11%
YoY- -8.12%
Quarter Report
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 8,060,043 7,240,453 6,673,219 6,109,668 5,859,587 5,886,559 5,698,137 26.03%
PBT 1,666,402 1,421,551 1,235,640 1,152,873 1,185,330 1,177,280 1,155,792 27.65%
Tax -319,569 -261,176 -213,766 -196,158 -198,404 -254,088 -203,663 35.06%
NP 1,346,833 1,160,375 1,021,874 956,715 986,926 923,192 952,129 26.03%
-
NP to SH 1,242,351 1,065,007 911,247 829,002 829,915 790,317 865,528 27.27%
-
Tax Rate 19.18% 18.37% 17.30% 17.01% 16.74% 21.58% 17.62% -
Total Cost 6,713,210 6,080,078 5,651,345 5,152,953 4,872,661 4,963,367 4,746,008 26.03%
-
Net Worth 6,189,599 6,125,536 6,052,769 5,914,266 4,586,625 6,578,475 4,600,816 21.88%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 117,694 117,694 369,294 369,294 504,933 504,933 391,802 -55.17%
Div Payout % 9.47% 11.05% 40.53% 44.55% 60.84% 63.89% 45.27% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 6,189,599 6,125,536 6,052,769 5,914,266 4,586,625 6,578,475 4,600,816 21.88%
NOSH 1,237,919 1,225,107 1,210,553 1,182,853 1,146,656 1,124,525 1,116,703 7.11%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 16.71% 16.03% 15.31% 15.66% 16.84% 15.68% 16.71% -
ROE 20.07% 17.39% 15.06% 14.02% 18.09% 12.01% 18.81% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 651.10 591.01 551.25 516.52 511.02 523.47 510.26 17.66%
EPS 100.36 86.93 75.28 70.08 72.38 70.28 77.51 18.81%
DPS 9.51 9.61 30.51 31.22 44.04 45.00 35.00 -58.08%
NAPS 5.00 5.00 5.00 5.00 4.00 5.85 4.12 13.78%
Adjusted Per Share Value based on latest NOSH - 1,182,853
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 128.79 115.70 106.63 97.63 93.63 94.06 91.05 26.03%
EPS 19.85 17.02 14.56 13.25 13.26 12.63 13.83 27.26%
DPS 1.88 1.88 5.90 5.90 8.07 8.07 6.26 -55.18%
NAPS 0.9891 0.9788 0.9672 0.9451 0.7329 1.0512 0.7352 21.89%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.42 3.68 3.24 2.86 2.66 2.48 2.38 -
P/RPS 0.68 0.62 0.59 0.55 0.52 0.47 0.47 27.94%
P/EPS 4.40 4.23 4.30 4.08 3.68 3.53 3.07 27.14%
EY 22.71 23.62 23.23 24.51 27.21 28.34 32.57 -21.38%
DY 2.15 2.61 9.42 10.92 16.55 18.15 14.71 -72.28%
P/NAPS 0.88 0.74 0.65 0.57 0.67 0.42 0.58 32.07%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 14/05/07 13/02/07 14/11/06 16/08/06 23/06/06 23/02/06 16/11/05 -
Price 5.45 3.92 3.66 3.32 2.80 2.76 2.50 -
P/RPS 0.84 0.66 0.66 0.64 0.55 0.53 0.49 43.28%
P/EPS 5.43 4.51 4.86 4.74 3.87 3.93 3.23 41.42%
EY 18.41 22.18 20.57 21.11 25.85 25.46 31.00 -29.36%
DY 1.74 2.45 8.34 9.40 15.73 16.30 14.00 -75.12%
P/NAPS 1.09 0.78 0.73 0.66 0.70 0.47 0.61 47.30%

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