[IOICORP] QoQ TTM Result on 31-Dec-2007 [#2]

Stock

[IOICORP] IOI CORPORATION BHD

Announcement Date

14-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- 11.84%

YoY- 76.2%

Quarter Report

Microsoft Word - Quarterly Report 0712.pdf

Latest QR

Upcoming QR

IOICORP's Result

IOICORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	16,197,400	14,665,369	12,647,078	11,393,439	10,172,082	8,952,727	8,060,043	59.04%
YoY %	10.45%	15.96%	11.00%	12.01%	13.62%	11.08%	-	-
Horiz. %	200.96%	181.95%	156.91%	141.36%	126.20%	111.08%	100.00%	-
PBT	2,929,488	3,095,197	2,841,596	2,548,306	2,280,588	1,991,073	1,666,402	45.51%
YoY %	-5.35%	8.92%	11.51%	11.74%	14.54%	19.48%	-	-
Horiz. %	175.80%	185.74%	170.52%	152.92%	136.86%	119.48%	100.00%	-
Tax	-686,733	-683,010	-551,610	-470,474	-416,747	-340,109	-319,569	66.29%
YoY %	-0.55%	-23.82%	-17.25%	-12.89%	-22.53%	-6.43%	-	-
Horiz. %	214.89%	213.73%	172.61%	147.22%	130.41%	106.43%	100.00%	-
NP	2,242,755	2,412,187	2,289,986	2,077,832	1,863,841	1,650,964	1,346,833	40.35%
YoY %	-7.02%	5.34%	10.21%	11.48%	12.89%	22.58%	-	-
Horiz. %	166.52%	179.10%	170.03%	154.28%	138.39%	122.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,070,614	2,231,632	2,086,009	1,876,543	1,677,953	1,482,104	1,242,351	40.44%
YoY %	-7.22%	6.98%	11.16%	11.84%	13.21%	19.30%	-	-
Horiz. %	166.67%	179.63%	167.91%	151.05%	135.06%	119.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.44%	22.07%	19.41%	18.46%	18.27%	17.08%	19.18%	-
YoY %	6.21%	13.70%	5.15%	1.04%	6.97%	-10.95%	-	-
Horiz. %	122.21%	115.07%	101.20%	96.25%	95.26%	89.05%	100.00%	-
Total Cost	13,954,645	12,253,182	10,357,092	9,315,607	8,308,241	7,301,763	6,713,210	62.65%
YoY %	13.89%	18.31%	11.18%	12.12%	13.78%	8.77%	-	-
Horiz. %	207.87%	182.52%	154.28%	138.77%	123.76%	108.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,679,200	8,437,917	8,273,296	7,960,700	7,167,924	7,693,126	6,189,599	15.41%
YoY %	-8.99%	1.99%	3.93%	11.06%	-6.83%	24.29%	-	-
Horiz. %	124.07%	136.32%	133.66%	128.61%	115.81%	124.29%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	1,021,692	1,021,692	418,984	418,984	428,787	428,787	117,694	320.72%
YoY %	0.00%	143.85%	0.00%	-2.29%	0.00%	264.32%	-	-
Horiz. %	868.09%	868.09%	355.99%	355.99%	364.32%	364.32%	100.00%	-
Div Payout %	49.34%	45.78%	20.09%	22.33%	25.55%	28.93%	9.47%	-
YoY %	7.78%	127.87%	-10.03%	-12.60%	-11.68%	205.49%	-	-
Horiz. %	521.01%	483.42%	212.14%	235.80%	269.80%	305.49%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	7,679,200	8,437,917	8,273,296	7,960,700	7,167,924	7,693,126	6,189,599	15.41%
YoY %	-8.99%	1.99%	3.93%	11.06%	-6.83%	24.29%	-	-
Horiz. %	124.07%	136.32%	133.66%	128.61%	115.81%	124.29%	100.00%	-
NOSH	5,952,868	6,027,083	6,083,306	5,985,489	6,126,431	6,204,134	1,237,919	184.08%
YoY %	-1.23%	-0.92%	1.63%	-2.30%	-1.25%	401.17%	-	-
Horiz. %	480.88%	486.87%	491.41%	483.51%	494.90%	501.17%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	13.85%	16.45%	18.11%	18.24%	18.32%	18.44%	16.71%	-
YoY %	-15.81%	-9.17%	-0.71%	-0.44%	-0.65%	10.35%	-	-
Horiz. %	82.88%	98.44%	108.38%	109.16%	109.63%	110.35%	100.00%	-
ROE	26.96%	26.45%	25.21%	23.57%	23.41%	19.27%	20.07%	-
YoY %	1.93%	4.92%	6.96%	0.68%	21.48%	-3.99%	-	-
Horiz. %	134.33%	131.79%	125.61%	117.44%	116.64%	96.01%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	272.09	243.32	207.90	190.35	166.04	144.30	651.10	-44.01%
YoY %	11.82%	17.04%	9.22%	14.64%	15.07%	-77.84%	-	-
Horiz. %	41.79%	37.37%	31.93%	29.24%	25.50%	22.16%	100.00%	-
EPS	34.78	37.03	34.29	31.35	27.39	23.89	100.36	-50.56%
YoY %	-6.08%	7.99%	9.38%	14.46%	14.65%	-76.20%	-	-
Horiz. %	34.66%	36.90%	34.17%	31.24%	27.29%	23.80%	100.00%	-
DPS	17.16	17.00	7.00	7.00	7.00	6.91	9.51	48.05%
YoY %	0.94%	142.86%	0.00%	0.00%	1.30%	-27.34%	-	-
Horiz. %	180.44%	178.76%	73.61%	73.61%	73.61%	72.66%	100.00%	-
NAPS	1.29	1.40	1.36	1.33	1.17	1.24	5.00	-59.37%
YoY %	-7.86%	2.94%	2.26%	13.68%	-5.65%	-75.20%	-	-
Horiz. %	25.80%	28.00%	27.20%	26.60%	23.40%	24.80%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 5,985,489
RPS	261.18	236.48	203.93	183.72	164.02	144.36	129.97	59.04%
YoY %	10.44%	15.96%	11.00%	12.01%	13.62%	11.07%	-	-
Horiz. %	200.95%	181.95%	156.91%	141.36%	126.20%	111.07%	100.00%	-
EPS	33.39	35.98	33.64	30.26	27.06	23.90	20.03	40.46%
YoY %	-7.20%	6.96%	11.17%	11.83%	13.22%	19.32%	-	-
Horiz. %	166.70%	179.63%	167.95%	151.07%	135.10%	119.32%	100.00%	-
DPS	16.47	16.47	6.76	6.76	6.91	6.91	1.90	320.32%
YoY %	0.00%	143.64%	0.00%	-2.17%	0.00%	263.68%	-	-
Horiz. %	866.84%	866.84%	355.79%	355.79%	363.68%	363.68%	100.00%	-
NAPS	1.2383	1.3606	1.3341	1.2837	1.1558	1.2405	0.9981	15.41%
YoY %	-8.99%	1.99%	3.93%	11.07%	-6.83%	24.29%	-	-
Horiz. %	124.07%	136.32%	133.66%	128.61%	115.80%	124.29%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	4.20	7.45	7.10	7.75	6.05	5.20	4.42	-
P/RPS	1.54	3.06	3.42	4.07	3.64	3.60	0.68	72.19%
YoY %	-49.67%	-10.53%	-15.97%	11.81%	1.11%	429.41%	-	-
Horiz. %	226.47%	450.00%	502.94%	598.53%	535.29%	529.41%	100.00%	-
P/EPS	12.07	20.12	20.71	24.72	22.09	21.77	4.40	95.60%
YoY %	-40.01%	-2.85%	-16.22%	11.91%	1.47%	394.77%	-	-
Horiz. %	274.32%	457.27%	470.68%	561.82%	502.05%	494.77%	100.00%	-
EY	8.28	4.97	4.83	4.05	4.53	4.59	22.71	-48.87%
YoY %	66.60%	2.90%	19.26%	-10.60%	-1.31%	-79.79%	-	-
Horiz. %	36.46%	21.88%	21.27%	17.83%	19.95%	20.21%	100.00%	-
DY	4.09	2.28	0.99	0.90	1.16	1.33	2.15	53.34%
YoY %	79.39%	130.30%	10.00%	-22.41%	-12.78%	-38.14%	-	-
Horiz. %	190.23%	106.05%	46.05%	41.86%	53.95%	61.86%	100.00%	-
P/NAPS	3.26	5.32	5.22	5.83	5.17	4.19	0.88	138.84%
YoY %	-38.72%	1.92%	-10.46%	12.77%	23.39%	376.14%	-	-
Horiz. %	370.45%	604.55%	593.18%	662.50%	587.50%	476.14%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	07/11/08	18/08/08	15/05/08	14/02/08	15/11/07	21/08/07	14/05/07	-
Price	3.12	4.78	7.45	8.15	7.45	4.92	5.45	-
P/RPS	1.15	1.96	3.58	4.28	4.49	3.41	0.84	23.22%
YoY %	-41.33%	-45.25%	-16.36%	-4.68%	31.67%	305.95%	-	-
Horiz. %	136.90%	233.33%	426.19%	509.52%	534.52%	405.95%	100.00%	-
P/EPS	8.97	12.91	21.73	26.00	27.20	20.60	5.43	39.61%
YoY %	-30.52%	-40.59%	-16.42%	-4.41%	32.04%	279.37%	-	-
Horiz. %	165.19%	237.75%	400.18%	478.82%	500.92%	379.37%	100.00%	-
EY	11.15	7.75	4.60	3.85	3.68	4.86	18.41	-28.35%
YoY %	43.87%	68.48%	19.48%	4.62%	-24.28%	-73.60%	-	-
Horiz. %	60.56%	42.10%	24.99%	20.91%	19.99%	26.40%	100.00%	-
DY	5.50	3.56	0.94	0.86	0.94	1.40	1.74	114.93%
YoY %	54.49%	278.72%	9.30%	-8.51%	-32.86%	-19.54%	-	-
Horiz. %	316.09%	204.60%	54.02%	49.43%	54.02%	80.46%	100.00%	-
P/NAPS	2.42	3.41	5.48	6.13	6.37	3.97	1.09	69.93%
YoY %	-29.03%	-37.77%	-10.60%	-3.77%	60.45%	264.22%	-	-
Horiz. %	222.02%	312.84%	502.75%	562.39%	584.40%	364.22%	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