[IOICORP] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -1.85%
YoY- 28.6%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 14,665,369 8,952,727 6,109,668 6,072,507 4,993,454 3,907,871 2,410,500 35.07%
PBT 3,095,197 1,991,073 1,152,873 1,220,854 1,112,045 812,626 570,502 32.52%
Tax -683,010 -340,109 -196,158 -134,341 -410,495 -310,574 -219,542 20.80%
NP 2,412,187 1,650,964 956,715 1,086,513 701,550 502,052 350,960 37.84%
-
NP to SH 2,231,632 1,482,104 829,002 902,220 701,550 502,052 350,960 36.07%
-
Tax Rate 22.07% 17.08% 17.01% 11.00% 36.91% 38.22% 38.48% -
Total Cost 12,253,182 7,301,763 5,152,953 4,985,994 4,291,904 3,405,819 2,059,540 34.57%
-
Net Worth 8,478,385 7,616,282 1,142,415 4,868,697 3,899,320 2,810,133 2,716,725 20.86%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 1,029,518 429,951 99,390 391,734 273,061 188,599 127,745 41.55%
Div Payout % 46.13% 29.01% 11.99% 43.42% 38.92% 37.57% 36.40% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 8,478,385 7,616,282 1,142,415 4,868,697 3,899,320 2,810,133 2,716,725 20.86%
NOSH 6,055,989 6,142,163 1,142,415 1,119,240 1,092,246 942,997 851,637 38.63%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 16.45% 18.44% 15.66% 17.89% 14.05% 12.85% 14.56% -
ROE 26.32% 19.46% 72.57% 18.53% 17.99% 17.87% 12.92% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 242.16 145.76 534.80 542.56 457.17 414.41 283.04 -2.56%
EPS 36.85 24.13 14.51 80.61 64.23 53.24 41.21 -1.84%
DPS 17.00 7.00 8.70 35.00 25.00 20.00 15.00 2.10%
NAPS 1.40 1.24 1.00 4.35 3.57 2.98 3.19 -12.81%
Adjusted Per Share Value based on latest NOSH - 1,117,170
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 236.48 144.36 98.52 97.92 80.52 63.01 38.87 35.07%
EPS 35.98 23.90 13.37 14.55 11.31 8.10 5.66 36.06%
DPS 16.60 6.93 1.60 6.32 4.40 3.04 2.06 41.54%
NAPS 1.3671 1.2281 0.1842 0.7851 0.6288 0.4531 0.4381 20.86%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 7.45 5.20 2.86 2.10 1.63 1.14 1.22 -
P/RPS 3.08 3.57 0.53 0.39 0.36 0.28 0.43 38.79%
P/EPS 20.22 21.55 3.94 2.61 2.54 2.14 2.96 37.70%
EY 4.95 4.64 25.37 38.39 39.40 46.70 33.78 -27.36%
DY 2.28 1.35 3.04 16.67 15.34 17.54 12.30 -24.47%
P/NAPS 5.32 4.19 2.86 0.48 0.46 0.38 0.38 55.18%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 18/08/08 21/08/07 16/08/06 16/08/05 16/08/04 15/08/03 12/08/02 -
Price 4.78 4.92 3.32 2.24 1.55 1.18 1.21 -
P/RPS 1.97 3.38 0.62 0.41 0.34 0.28 0.43 28.84%
P/EPS 12.97 20.39 4.58 2.78 2.41 2.22 2.94 28.03%
EY 7.71 4.90 21.86 35.99 41.44 45.12 34.06 -21.91%
DY 3.56 1.42 2.62 15.63 16.13 16.95 12.40 -18.76%
P/NAPS 3.41 3.97 3.32 0.51 0.43 0.40 0.38 44.10%

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