[IOICORP] QoQ TTM Result on 30-Sep-2008 [#1]

Announcement Date
07-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -7.22%
YoY- 23.4%
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 14,600,474 16,038,083 16,467,099 16,197,400 14,665,369 12,647,078 11,393,439 17.99%
PBT 1,550,117 1,793,466 2,472,496 2,929,488 3,095,197 2,841,596 2,548,306 -28.22%
Tax -486,943 -575,126 -674,820 -686,733 -683,010 -551,610 -470,474 2.32%
NP 1,063,174 1,218,340 1,797,676 2,242,755 2,412,187 2,289,986 2,077,832 -36.05%
-
NP to SH 983,517 1,093,732 1,658,009 2,070,614 2,231,632 2,086,009 1,876,543 -35.02%
-
Tax Rate 31.41% 32.07% 27.29% 23.44% 22.07% 19.41% 18.46% -
Total Cost 13,537,300 14,819,743 14,669,423 13,954,645 12,253,182 10,357,092 9,315,607 28.32%
-
Net Worth 8,305,683 7,591,009 7,721,946 7,679,200 8,437,917 8,273,296 7,960,700 2.87%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 473,405 957,461 779,546 1,021,692 1,021,692 418,984 418,984 8.48%
Div Payout % 48.13% 87.54% 47.02% 49.34% 45.78% 20.09% 22.33% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 8,305,683 7,591,009 7,721,946 7,679,200 8,437,917 8,273,296 7,960,700 2.87%
NOSH 5,932,630 5,930,476 5,894,615 5,952,868 6,027,083 6,083,306 5,985,489 -0.59%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.28% 7.60% 10.92% 13.85% 16.45% 18.11% 18.24% -
ROE 11.84% 14.41% 21.47% 26.96% 26.45% 25.21% 23.57% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 246.10 270.44 279.36 272.09 243.32 207.90 190.35 18.69%
EPS 16.58 18.44 28.13 34.78 37.03 34.29 31.35 -34.62%
DPS 8.00 16.00 13.22 17.16 17.00 7.00 7.00 9.31%
NAPS 1.40 1.28 1.31 1.29 1.40 1.36 1.33 3.48%
Adjusted Per Share Value based on latest NOSH - 5,952,868
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 233.31 256.28 263.13 258.82 234.34 202.09 182.06 17.99%
EPS 15.72 17.48 26.49 33.09 35.66 33.33 29.99 -35.01%
DPS 7.56 15.30 12.46 16.33 16.33 6.70 6.70 8.39%
NAPS 1.3272 1.213 1.2339 1.2271 1.3483 1.322 1.2721 2.86%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.72 3.80 3.56 4.20 7.45 7.10 7.75 -
P/RPS 1.92 1.41 1.27 1.54 3.06 3.42 4.07 -39.42%
P/EPS 28.47 20.60 12.66 12.07 20.12 20.71 24.72 9.88%
EY 3.51 4.85 7.90 8.28 4.97 4.83 4.05 -9.10%
DY 1.69 4.21 3.71 4.09 2.28 0.99 0.90 52.26%
P/NAPS 3.37 2.97 2.72 3.26 5.32 5.22 5.83 -30.63%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 15/05/09 20/02/09 07/11/08 18/08/08 15/05/08 14/02/08 -
Price 5.09 4.44 3.72 3.12 4.78 7.45 8.15 -
P/RPS 2.07 1.64 1.33 1.15 1.96 3.58 4.28 -38.41%
P/EPS 30.70 24.07 13.23 8.97 12.91 21.73 26.00 11.72%
EY 3.26 4.15 7.56 11.15 7.75 4.60 3.85 -10.50%
DY 1.57 3.60 3.56 5.50 3.56 0.94 0.86 49.42%
P/NAPS 3.64 3.47 2.84 2.42 3.41 5.48 6.13 -29.37%

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