[IOICORP] QoQ TTM Result on 30-Jun-2007 [#4]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 19.3%
YoY- 78.78%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 12,647,078 11,393,439 10,172,082 8,952,727 8,060,043 7,240,453 6,673,219 53.08%
PBT 2,841,596 2,548,306 2,280,588 1,991,073 1,666,402 1,421,551 1,235,640 74.13%
Tax -551,610 -470,474 -416,747 -340,109 -319,569 -261,176 -213,766 88.02%
NP 2,289,986 2,077,832 1,863,841 1,650,964 1,346,833 1,160,375 1,021,874 71.16%
-
NP to SH 2,086,009 1,876,543 1,677,953 1,482,104 1,242,351 1,065,007 911,247 73.60%
-
Tax Rate 19.41% 18.46% 18.27% 17.08% 19.18% 18.37% 17.30% -
Total Cost 10,357,092 9,315,607 8,308,241 7,301,763 6,713,210 6,080,078 5,651,345 49.70%
-
Net Worth 8,273,296 7,960,700 7,167,924 7,693,126 6,189,599 6,125,536 6,052,769 23.14%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 418,984 418,984 428,787 428,787 117,694 117,694 369,294 8.77%
Div Payout % 20.09% 22.33% 25.55% 28.93% 9.47% 11.05% 40.53% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 8,273,296 7,960,700 7,167,924 7,693,126 6,189,599 6,125,536 6,052,769 23.14%
NOSH 6,083,306 5,985,489 6,126,431 6,204,134 1,237,919 1,225,107 1,210,553 193.09%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 18.11% 18.24% 18.32% 18.44% 16.71% 16.03% 15.31% -
ROE 25.21% 23.57% 23.41% 19.27% 20.07% 17.39% 15.06% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 207.90 190.35 166.04 144.30 651.10 591.01 551.25 -47.76%
EPS 34.29 31.35 27.39 23.89 100.36 86.93 75.28 -40.77%
DPS 7.00 7.00 7.00 6.91 9.51 9.61 30.51 -62.48%
NAPS 1.36 1.33 1.17 1.24 5.00 5.00 5.00 -57.98%
Adjusted Per Share Value based on latest NOSH - 6,204,134
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 202.09 182.06 162.54 143.06 128.79 115.70 106.63 53.08%
EPS 33.33 29.99 26.81 23.68 19.85 17.02 14.56 73.60%
DPS 6.70 6.70 6.85 6.85 1.88 1.88 5.90 8.83%
NAPS 1.322 1.2721 1.1454 1.2293 0.9891 0.9788 0.9672 23.13%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 7.10 7.75 6.05 5.20 4.42 3.68 3.24 -
P/RPS 3.42 4.07 3.64 3.60 0.68 0.62 0.59 222.34%
P/EPS 20.71 24.72 22.09 21.77 4.40 4.23 4.30 184.92%
EY 4.83 4.05 4.53 4.59 22.71 23.62 23.23 -64.86%
DY 0.99 0.90 1.16 1.33 2.15 2.61 9.42 -77.69%
P/NAPS 5.22 5.83 5.17 4.19 0.88 0.74 0.65 300.51%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 15/05/08 14/02/08 15/11/07 21/08/07 14/05/07 13/02/07 14/11/06 -
Price 7.45 8.15 7.45 4.92 5.45 3.92 3.66 -
P/RPS 3.58 4.28 4.49 3.41 0.84 0.66 0.66 208.39%
P/EPS 21.73 26.00 27.20 20.60 5.43 4.51 4.86 171.15%
EY 4.60 3.85 3.68 4.86 18.41 22.18 20.57 -63.12%
DY 0.94 0.86 0.94 1.40 1.74 2.45 8.34 -76.63%
P/NAPS 5.48 6.13 6.37 3.97 1.09 0.78 0.73 282.91%

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