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

Stock

[IOICORP] IOI CORPORATION BHD

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%

Quarter Report

Microsoft Word - Quarterly Report 0809.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	14,600,474	16,038,083	16,467,099	16,197,400	14,665,369	12,647,078	11,393,439	17.99%
YoY %	-8.96%	-2.61%	1.67%	10.45%	15.96%	11.00%	-	-
Horiz. %	128.15%	140.77%	144.53%	142.16%	128.72%	111.00%	100.00%	-
PBT	1,550,117	1,793,466	2,472,496	2,929,488	3,095,197	2,841,596	2,548,306	-28.22%
YoY %	-13.57%	-27.46%	-15.60%	-5.35%	8.92%	11.51%	-	-
Horiz. %	60.83%	70.38%	97.03%	114.96%	121.46%	111.51%	100.00%	-
Tax	-486,943	-575,126	-674,820	-686,733	-683,010	-551,610	-470,474	2.32%
YoY %	15.33%	14.77%	1.73%	-0.55%	-23.82%	-17.25%	-	-
Horiz. %	103.50%	122.24%	143.43%	145.97%	145.17%	117.25%	100.00%	-
NP	1,063,174	1,218,340	1,797,676	2,242,755	2,412,187	2,289,986	2,077,832	-36.05%
YoY %	-12.74%	-32.23%	-19.85%	-7.02%	5.34%	10.21%	-	-
Horiz. %	51.17%	58.64%	86.52%	107.94%	116.09%	110.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-10.08%	-34.03%	-19.93%	-7.22%	6.98%	11.16%	-	-
Horiz. %	52.41%	58.28%	88.35%	110.34%	118.92%	111.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.41%	32.07%	27.29%	23.44%	22.07%	19.41%	18.46%	-
YoY %	-2.06%	17.52%	16.42%	6.21%	13.70%	5.15%	-	-
Horiz. %	170.15%	173.73%	147.83%	126.98%	119.56%	105.15%	100.00%	-
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%
YoY %	-8.65%	1.02%	5.12%	13.89%	18.31%	11.18%	-	-
Horiz. %	145.32%	159.09%	157.47%	149.80%	131.53%	111.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	9.41%	-1.70%	0.56%	-8.99%	1.99%	3.93%	-	-
Horiz. %	104.33%	95.36%	97.00%	96.46%	105.99%	103.93%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	473,405	957,461	779,546	1,021,692	1,021,692	418,984	418,984	8.48%
YoY %	-50.56%	22.82%	-23.70%	0.00%	143.85%	0.00%	-	-
Horiz. %	112.99%	228.52%	186.06%	243.85%	243.85%	100.00%	100.00%	-
Div Payout %	48.13%	87.54%	47.02%	49.34%	45.78%	20.09%	22.33%	-
YoY %	-45.02%	86.18%	-4.70%	7.78%	127.87%	-10.03%	-	-
Horiz. %	215.54%	392.03%	210.57%	220.96%	205.02%	89.97%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
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%
YoY %	9.41%	-1.70%	0.56%	-8.99%	1.99%	3.93%	-	-
Horiz. %	104.33%	95.36%	97.00%	96.46%	105.99%	103.93%	100.00%	-
NOSH	5,932,630	5,930,476	5,894,615	5,952,868	6,027,083	6,083,306	5,985,489	-0.59%
YoY %	0.04%	0.61%	-0.98%	-1.23%	-0.92%	1.63%	-	-
Horiz. %	99.12%	99.08%	98.48%	99.45%	100.69%	101.63%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	7.28%	7.60%	10.92%	13.85%	16.45%	18.11%	18.24%	-
YoY %	-4.21%	-30.40%	-21.16%	-15.81%	-9.17%	-0.71%	-	-
Horiz. %	39.91%	41.67%	59.87%	75.93%	90.19%	99.29%	100.00%	-
ROE	11.84%	14.41%	21.47%	26.96%	26.45%	25.21%	23.57%	-
YoY %	-17.83%	-32.88%	-20.36%	1.93%	4.92%	6.96%	-	-
Horiz. %	50.23%	61.14%	91.09%	114.38%	112.22%	106.96%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	246.10	270.44	279.36	272.09	243.32	207.90	190.35	18.69%
YoY %	-9.00%	-3.19%	2.67%	11.82%	17.04%	9.22%	-	-
Horiz. %	129.29%	142.08%	146.76%	142.94%	127.83%	109.22%	100.00%	-
EPS	16.58	18.44	28.13	34.78	37.03	34.29	31.35	-34.62%
YoY %	-10.09%	-34.45%	-19.12%	-6.08%	7.99%	9.38%	-	-
Horiz. %	52.89%	58.82%	89.73%	110.94%	118.12%	109.38%	100.00%	-
DPS	8.00	16.00	13.22	17.16	17.00	7.00	7.00	9.31%
YoY %	-50.00%	21.03%	-22.96%	0.94%	142.86%	0.00%	-	-
Horiz. %	114.29%	228.57%	188.86%	245.14%	242.86%	100.00%	100.00%	-
NAPS	1.40	1.28	1.31	1.29	1.40	1.36	1.33	3.48%
YoY %	9.38%	-2.29%	1.55%	-7.86%	2.94%	2.26%	-	-
Horiz. %	105.26%	96.24%	98.50%	96.99%	105.26%	102.26%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 5,952,868
RPS	235.43	258.61	265.53	261.18	236.48	203.93	183.72	17.99%
YoY %	-8.96%	-2.61%	1.67%	10.44%	15.96%	11.00%	-	-
Horiz. %	128.15%	140.76%	144.53%	142.16%	128.72%	111.00%	100.00%	-
EPS	15.86	17.64	26.74	33.39	35.98	33.64	30.26	-35.01%
YoY %	-10.09%	-34.03%	-19.92%	-7.20%	6.96%	11.17%	-	-
Horiz. %	52.41%	58.29%	88.37%	110.34%	118.90%	111.17%	100.00%	-
DPS	7.63	15.44	12.57	16.47	16.47	6.76	6.76	8.41%
YoY %	-50.58%	22.83%	-23.68%	0.00%	143.64%	0.00%	-	-
Horiz. %	112.87%	228.40%	185.95%	243.64%	243.64%	100.00%	100.00%	-
NAPS	1.3393	1.224	1.2452	1.2383	1.3606	1.3341	1.2837	2.86%
YoY %	9.42%	-1.70%	0.56%	-8.99%	1.99%	3.93%	-	-
Horiz. %	104.33%	95.35%	97.00%	96.46%	105.99%	103.93%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	36.17%	11.02%	-17.53%	-49.67%	-10.53%	-15.97%	-	-
Horiz. %	47.17%	34.64%	31.20%	37.84%	75.18%	84.03%	100.00%	-
P/EPS	28.47	20.60	12.66	12.07	20.12	20.71	24.72	9.88%
YoY %	38.20%	62.72%	4.89%	-40.01%	-2.85%	-16.22%	-	-
Horiz. %	115.17%	83.33%	51.21%	48.83%	81.39%	83.78%	100.00%	-
EY	3.51	4.85	7.90	8.28	4.97	4.83	4.05	-9.10%
YoY %	-27.63%	-38.61%	-4.59%	66.60%	2.90%	19.26%	-	-
Horiz. %	86.67%	119.75%	195.06%	204.44%	122.72%	119.26%	100.00%	-
DY	1.69	4.21	3.71	4.09	2.28	0.99	0.90	52.26%
YoY %	-59.86%	13.48%	-9.29%	79.39%	130.30%	10.00%	-	-
Horiz. %	187.78%	467.78%	412.22%	454.44%	253.33%	110.00%	100.00%	-
P/NAPS	3.37	2.97	2.72	3.26	5.32	5.22	5.83	-30.63%
YoY %	13.47%	9.19%	-16.56%	-38.72%	1.92%	-10.46%	-	-
Horiz. %	57.80%	50.94%	46.66%	55.92%	91.25%	89.54%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	26.22%	23.31%	15.65%	-41.33%	-45.25%	-16.36%	-	-
Horiz. %	48.36%	38.32%	31.07%	26.87%	45.79%	83.64%	100.00%	-
P/EPS	30.70	24.07	13.23	8.97	12.91	21.73	26.00	11.72%
YoY %	27.54%	81.93%	47.49%	-30.52%	-40.59%	-16.42%	-	-
Horiz. %	118.08%	92.58%	50.88%	34.50%	49.65%	83.58%	100.00%	-
EY	3.26	4.15	7.56	11.15	7.75	4.60	3.85	-10.50%
YoY %	-21.45%	-45.11%	-32.20%	43.87%	68.48%	19.48%	-	-
Horiz. %	84.68%	107.79%	196.36%	289.61%	201.30%	119.48%	100.00%	-
DY	1.57	3.60	3.56	5.50	3.56	0.94	0.86	49.42%
YoY %	-56.39%	1.12%	-35.27%	54.49%	278.72%	9.30%	-	-
Horiz. %	182.56%	418.60%	413.95%	639.53%	413.95%	109.30%	100.00%	-
P/NAPS	3.64	3.47	2.84	2.42	3.41	5.48	6.13	-29.37%
YoY %	4.90%	22.18%	17.36%	-29.03%	-37.77%	-10.60%	-	-
Horiz. %	59.38%	56.61%	46.33%	39.48%	55.63%	89.40%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos