[IOICORP] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 7.87%
YoY- 78.78%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 12,542,962 14,600,474 14,665,369 8,952,727 6,109,668 6,072,507 4,993,454 16.58%
PBT 2,550,633 1,550,117 3,095,197 1,991,073 1,152,873 1,220,854 1,112,045 14.83%
Tax -485,517 -486,943 -683,010 -340,109 -196,158 -134,341 -410,495 2.83%
NP 2,065,116 1,063,174 2,412,187 1,650,964 956,715 1,086,513 701,550 19.70%
-
NP to SH 2,035,661 983,517 2,231,632 1,482,104 829,002 902,220 701,550 19.41%
-
Tax Rate 19.04% 31.41% 22.07% 17.08% 17.01% 11.00% 36.91% -
Total Cost 10,477,846 13,537,300 12,253,182 7,301,763 5,152,953 4,985,994 4,291,904 16.03%
-
Net Worth 10,437,704 8,284,739 8,478,385 7,616,282 1,142,415 4,868,697 3,899,320 17.82%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 1,049,946 473,413 1,029,518 429,951 99,390 391,734 273,061 25.15%
Div Payout % 51.58% 48.13% 46.13% 29.01% 11.99% 43.42% 38.92% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 10,437,704 8,284,739 8,478,385 7,616,282 1,142,415 4,868,697 3,899,320 17.82%
NOSH 6,176,156 5,917,671 6,055,989 6,142,163 1,142,415 1,119,240 1,092,246 33.45%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.46% 7.28% 16.45% 18.44% 15.66% 17.89% 14.05% -
ROE 19.50% 11.87% 26.32% 19.46% 72.57% 18.53% 17.99% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 203.09 246.73 242.16 145.76 534.80 542.56 457.17 -12.64%
EPS 32.96 16.62 36.85 24.13 14.51 80.61 64.23 -10.51%
DPS 17.00 8.00 17.00 7.00 8.70 35.00 25.00 -6.22%
NAPS 1.69 1.40 1.40 1.24 1.00 4.35 3.57 -11.71%
Adjusted Per Share Value based on latest NOSH - 6,204,134
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 200.43 233.31 234.34 143.06 97.63 97.03 79.79 16.58%
EPS 32.53 15.72 35.66 23.68 13.25 14.42 11.21 19.42%
DPS 16.78 7.56 16.45 6.87 1.59 6.26 4.36 25.17%
NAPS 1.6679 1.3238 1.3548 1.217 0.1825 0.778 0.6231 17.82%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 5.01 4.72 7.45 5.20 2.86 2.10 1.63 -
P/RPS 2.47 1.91 3.08 3.57 0.53 0.39 0.36 37.82%
P/EPS 15.20 28.40 20.22 21.55 3.94 2.61 2.54 34.72%
EY 6.58 3.52 4.95 4.64 25.37 38.39 39.40 -25.78%
DY 3.39 1.69 2.28 1.35 3.04 16.67 15.34 -22.23%
P/NAPS 2.96 3.37 5.32 4.19 2.86 0.48 0.46 36.36%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 26/08/09 18/08/08 21/08/07 16/08/06 16/08/05 16/08/04 -
Price 5.25 5.09 4.78 4.92 3.32 2.24 1.55 -
P/RPS 2.59 2.06 1.97 3.38 0.62 0.41 0.34 40.25%
P/EPS 15.93 30.63 12.97 20.39 4.58 2.78 2.41 36.97%
EY 6.28 3.27 7.71 4.90 21.86 35.99 41.44 -26.97%
DY 3.24 1.57 3.56 1.42 2.62 15.63 16.13 -23.46%
P/NAPS 3.11 3.64 3.41 3.97 3.32 0.51 0.43 39.04%

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