[IOICORP] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[IOICORP] IOI CORPORATION BHD
Announcement Date
12-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 19.8%
YoY- 33.46%
Quarter Report
Latest QR
Upcoming QR
IOICORP's Result
IOICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 12,490,964 7,613,544 5,359,340 6,856,820 5,096,464 2,824,352 1,458,600 43.01%
PBT 2,513,004 1,354,944 903,876 1,284,124 1,013,080 779,492 349,340 38.91%
Tax -548,852 -242,300 -51,868 -443,660 -383,336 -269,424 -98,480 33.13%
NP 1,964,152 1,112,644 852,008 840,464 629,744 510,068 250,860 40.89%
-
NP to SH 1,806,072 1,022,676 693,696 840,464 629,744 510,068 250,860 38.93%
-
Tax Rate 21.84% 17.88% 5.74% 34.55% 37.84% 34.56% 28.19% -
Total Cost 10,526,812 6,500,900 4,507,332 6,016,356 4,466,720 2,314,284 1,207,740 43.43%
-
Net Worth 7,167,924 6,319,091 4,600,816 4,220,278 3,186,329 2,897,710 2,463,203 19.47%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 839,117 - - - -
Div Payout % - - - 99.84% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 7,167,924 6,319,091 4,600,816 4,220,278 3,186,329 2,897,710 2,463,203 19.47%
NOSH 6,126,431 1,210,553 1,116,703 1,122,414 1,044,698 886,150 840,683 39.21%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 15.72% 14.61% 15.90% 12.26% 12.36% 18.06% 17.20% -
ROE 25.20% 16.18% 15.08% 19.91% 19.76% 17.60% 10.18% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 203.89 628.93 479.93 610.90 487.84 318.72 173.50 2.72%
EPS 29.48 84.48 62.12 74.88 60.28 57.56 29.84 -0.20%
DPS 0.00 0.00 0.00 74.76 0.00 0.00 0.00 -
NAPS 1.17 5.22 4.12 3.76 3.05 3.27 2.93 -14.18%
Adjusted Per Share Value based on latest NOSH - 1,122,414
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 201.42 122.77 86.42 110.57 82.18 45.54 23.52 43.01%
EPS 29.12 16.49 11.19 13.55 10.15 8.22 4.05 38.90%
DPS 0.00 0.00 0.00 13.53 0.00 0.00 0.00 -
NAPS 1.1558 1.019 0.7419 0.6805 0.5138 0.4673 0.3972 19.47%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 6.05 3.24 2.38 1.87 1.23 1.15 0.68 -
P/RPS 2.97 0.52 0.50 0.31 0.25 0.36 0.39 40.24%
P/EPS 20.52 3.84 3.83 2.50 2.04 2.00 2.28 44.20%
EY 4.87 26.07 26.10 40.04 49.01 50.05 43.88 -30.66%
DY 0.00 0.00 0.00 39.98 0.00 0.00 0.00 -
P/NAPS 5.17 0.62 0.58 0.50 0.40 0.35 0.23 67.95%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 14/11/06 16/11/05 10/11/04 17/11/03 15/11/02 15/11/01 -
Price 7.45 3.66 2.50 1.94 1.49 1.14 0.70 -
P/RPS 3.65 0.58 0.52 0.32 0.31 0.36 0.40 44.53%
P/EPS 25.27 4.33 4.02 2.59 2.47 1.98 2.35 48.54%
EY 3.96 23.08 24.85 38.60 40.46 50.49 42.63 -32.69%
DY 0.00 0.00 0.00 38.54 0.00 0.00 0.00 -
P/NAPS 6.37 0.70 0.61 0.52 0.49 0.35 0.24 72.66%

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