[IOICORP] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 13.21%
YoY- 84.14%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 14,665,369 12,647,078 11,393,439 10,172,082 8,952,727 8,060,043 7,240,453 60.15%
PBT 3,095,197 2,841,596 2,548,306 2,280,588 1,991,073 1,666,402 1,421,551 68.06%
Tax -683,010 -551,610 -470,474 -416,747 -340,109 -319,569 -261,176 89.92%
NP 2,412,187 2,289,986 2,077,832 1,863,841 1,650,964 1,346,833 1,160,375 62.95%
-
NP to SH 2,231,632 2,086,009 1,876,543 1,677,953 1,482,104 1,242,351 1,065,007 63.82%
-
Tax Rate 22.07% 19.41% 18.46% 18.27% 17.08% 19.18% 18.37% -
Total Cost 12,253,182 10,357,092 9,315,607 8,308,241 7,301,763 6,713,210 6,080,078 59.61%
-
Net Worth 8,437,917 8,273,296 7,960,700 7,167,924 7,693,126 6,189,599 6,125,536 23.82%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,021,692 418,984 418,984 428,787 428,787 117,694 117,694 322.94%
Div Payout % 45.78% 20.09% 22.33% 25.55% 28.93% 9.47% 11.05% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 8,437,917 8,273,296 7,960,700 7,167,924 7,693,126 6,189,599 6,125,536 23.82%
NOSH 6,027,083 6,083,306 5,985,489 6,126,431 6,204,134 1,237,919 1,225,107 189.54%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.45% 18.11% 18.24% 18.32% 18.44% 16.71% 16.03% -
ROE 26.45% 25.21% 23.57% 23.41% 19.27% 20.07% 17.39% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 243.32 207.90 190.35 166.04 144.30 651.10 591.01 -44.68%
EPS 37.03 34.29 31.35 27.39 23.89 100.36 86.93 -43.41%
DPS 17.00 7.00 7.00 7.00 6.91 9.51 9.61 46.31%
NAPS 1.40 1.36 1.33 1.17 1.24 5.00 5.00 -57.23%
Adjusted Per Share Value based on latest NOSH - 6,126,431
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 234.34 202.09 182.06 162.54 143.06 128.79 115.70 60.15%
EPS 35.66 33.33 29.99 26.81 23.68 19.85 17.02 63.81%
DPS 16.33 6.70 6.70 6.85 6.85 1.88 1.88 323.11%
NAPS 1.3483 1.322 1.2721 1.1454 1.2293 0.9891 0.9788 23.82%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 7.45 7.10 7.75 6.05 5.20 4.42 3.68 -
P/RPS 3.06 3.42 4.07 3.64 3.60 0.68 0.62 190.16%
P/EPS 20.12 20.71 24.72 22.09 21.77 4.40 4.23 183.09%
EY 4.97 4.83 4.05 4.53 4.59 22.71 23.62 -64.65%
DY 2.28 0.99 0.90 1.16 1.33 2.15 2.61 -8.62%
P/NAPS 5.32 5.22 5.83 5.17 4.19 0.88 0.74 272.94%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 15/05/08 14/02/08 15/11/07 21/08/07 14/05/07 13/02/07 -
Price 4.78 7.45 8.15 7.45 4.92 5.45 3.92 -
P/RPS 1.96 3.58 4.28 4.49 3.41 0.84 0.66 106.74%
P/EPS 12.91 21.73 26.00 27.20 20.60 5.43 4.51 101.73%
EY 7.75 4.60 3.85 3.68 4.86 18.41 22.18 -50.42%
DY 3.56 0.94 0.86 0.94 1.40 1.74 2.45 28.31%
P/NAPS 3.41 5.48 6.13 6.37 3.97 1.09 0.78 167.60%

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